Flat
B72
1 bed
1 bath
Birmingham Road, Sutton Coldfield B72
West Midlands, England · B72
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£-5,830
↘ -11%After 5 Years
Change In Property Value
£38,723
↗ 23%After 5 Years
Return On Investment
63%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,160 | £8,282 | £8,489 | £8,702 | £8,963 | £42,596 |
| Total Expenses | £9,561 | £9,619 | £9,683 | £9,748 | £9,817 | £48,427 |
| Profit Before Tax | £-1,401 | £-1,337 | £-1,193 | £-1,046 | £-854 | £-5,830 |
| Profit After Tax | £-1,401 | £-1,337 | £-1,193 | £-1,046 | £-854 | £-5,830 |
| Change In Property Value | £4,250 | £4,356 | £8,037 | £10,265 | £11,815 | £38,723 |
| Net Return | £2,849 | £3,020 | £6,844 | £9,219 | £10,961 | £32,893 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | 5% | 6% | 13% | 18% | 21% | 63% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change