Terraced B73 2 beds 1 bath

Buckingham Mews, Sutton Coldfield, West Midlands B73

West Midlands, England · B73

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£10,493

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£56,523

↗ 25%After 5 Years

Return On Investment

96%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,268	£11,437	£11,609	£11,899	£12,196	£58,409
Total Expenses	£9,027	£9,056	£9,084	£9,123	£9,164	£45,454
Profit Before Tax	£2,241	£2,381	£2,525	£2,775	£3,033	£12,954
Profit After Tax	£1,815	£1,928	£2,045	£2,248	£2,456	£10,493
Change In Property Value	£5,750	£10,609	£13,550	£15,595	£11,020	£56,523
Net Return	£7,565	£12,537	£15,595	£17,843	£13,476	£67,016
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	18%	22%	25%	19%	96%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change