Flat
B73
1 bed
1 bath
Welshmans Hill, Sutton Coldfield, Birmingham B73
West Midlands, England · B73
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£-3,009
↘ -9%After 5 Years
Change In Property Value
£27,033
↗ 25%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,388 | £5,469 | £5,551 | £5,690 | £5,832 | £27,929 |
| Total Expenses | £6,078 | £6,136 | £6,185 | £6,241 | £6,298 | £30,938 |
| Profit Before Tax | £-690 | £-667 | £-634 | £-551 | £-466 | £-3,009 |
| Profit After Tax | £-690 | £-667 | £-634 | £-551 | £-466 | £-3,009 |
| Change In Property Value | £2,750 | £5,074 | £6,480 | £7,458 | £5,270 | £27,033 |
| Net Return | £2,060 | £4,406 | £5,846 | £6,907 | £4,804 | £24,023 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | 6% | 13% | 17% | 20% | 14% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change