Detached
B72
4 beds
1 bath
Penns Lane, Sutton Coldfield, West Midlands B72
West Midlands, England · B72
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£9,424
↗ 5%After 5 Years
Change In Property Value
£119,587
↗ 23%After 5 Years
Return On Investment
75%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,200 | £25,578 | £26,217 | £26,873 | £27,679 | £131,547 |
| Total Expenses | £23,849 | £23,899 | £23,973 | £24,050 | £24,141 | £119,912 |
| Profit Before Tax | £1,351 | £1,679 | £2,244 | £2,823 | £3,538 | £11,635 |
| Profit After Tax | £1,094 | £1,360 | £1,818 | £2,287 | £2,866 | £9,424 |
| Change In Property Value | £13,125 | £13,453 | £24,821 | £31,702 | £36,486 | £119,587 |
| Net Return | £14,219 | £14,813 | £26,639 | £33,989 | £39,352 | £129,011 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 8% | 9% | 15% | 20% | 23% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change