Flat
B72
2 beds
1 bath
Sandy Croft, Sutton Coldfield, West Midlands B72
West Midlands, England · B72
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£-5,423
↘ -10%After 5 Years
Change In Property Value
£42,140
↗ 23%After 5 Years
Return On Investment
65%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,880 | £9,013 | £9,239 | £9,469 | £9,754 | £46,355 |
| Total Expenses | £10,228 | £10,287 | £10,353 | £10,420 | £10,491 | £51,778 |
| Profit Before Tax | £-1,348 | £-1,274 | £-1,114 | £-950 | £-737 | £-5,423 |
| Profit After Tax | £-1,348 | £-1,274 | £-1,114 | £-950 | £-737 | £-5,423 |
| Change In Property Value | £4,625 | £4,741 | £8,746 | £11,171 | £12,857 | £42,140 |
| Net Return | £3,277 | £3,467 | £7,632 | £10,221 | £12,120 | £36,717 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | 6% | 6% | 14% | 18% | 21% | 65% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change