Semi Detached B73 4 beds 2 baths

The Greenway, Sutton Coldfield, West Midlands B73

West Midlands, England · B73

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£17,075

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£86,013

↗ 25%After 5 Years

Return On Investment

93%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,148	£17,405	£17,666	£18,108	£18,561	£88,888
Total Expenses	£13,476	£13,514	£13,551	£13,605	£13,661	£67,807
Profit Before Tax	£3,672	£3,891	£4,116	£4,503	£4,899	£21,081
Profit After Tax	£2,974	£3,152	£3,334	£3,647	£3,969	£17,075
Change In Property Value	£8,750	£16,144	£20,619	£23,731	£16,770	£86,013
Net Return	£11,724	£19,295	£23,953	£27,378	£20,738	£103,089
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	17%	22%	25%	19%	93%

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