Terraced B73 5 beds 4 baths

Chester Road, Sutton Coldfield B73

West Midlands, England · B73

Initial Investment

First Year

£125,000First Year

Profit From Rental Income

After 5 Years

£19,300

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£95,844

↗ 25%After 5 Years

Return On Investment

92%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,116	£19,403	£19,694	£20,186	£20,691	£99,089
Total Expenses	£14,960	£15,001	£15,040	£15,100	£15,161	£75,263
Profit Before Tax	£4,156	£4,402	£4,653	£5,086	£5,530	£23,827
Profit After Tax	£3,366	£3,565	£3,769	£4,120	£4,479	£19,300
Change In Property Value	£9,750	£17,989	£22,976	£26,443	£18,686	£95,844
Net Return	£13,116	£21,554	£26,745	£30,563	£23,165	£115,143
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	10%	17%	21%	24%	19%	92%

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