Flat B72 2 beds 1 bath

Tudor Way, Sutton Coldfield B72

West Midlands, England · B72

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£-5,016

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£45,557

↗ 23%After 5 Years

Return On Investment

66%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,600	£9,744	£9,988	£10,237	£10,544	£50,113
Total Expenses	£10,895	£10,955	£11,023	£11,092	£11,165	£55,130
Profit Before Tax	£-1,295	£-1,211	£-1,035	£-854	£-621	£-5,016
Profit After Tax	£-1,295	£-1,211	£-1,035	£-854	£-621	£-5,016
Change In Property Value	£5,000	£5,125	£9,456	£12,077	£13,899	£45,557
Net Return	£3,705	£3,914	£8,421	£11,223	£13,279	£40,541
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	6%	6%	14%	18%	22%	66%

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