Terraced
B72
2 beds
1 bath
Coles Lane, Sutton Coldfield B72
West Midlands, England · B72
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£4,039
↗ 5%After 5 Years
Change In Property Value
£63,780
↗ 23%After 5 Years
Return On Investment
78%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,440 | £13,642 | £13,983 | £14,332 | £14,762 | £70,159 |
| Total Expenses | £12,953 | £12,985 | £13,030 | £13,075 | £13,129 | £65,172 |
| Profit Before Tax | £487 | £657 | £953 | £1,257 | £1,633 | £4,987 |
| Profit After Tax | £394 | £532 | £772 | £1,018 | £1,323 | £4,039 |
| Change In Property Value | £7,000 | £7,175 | £13,238 | £16,908 | £19,459 | £63,780 |
| Net Return | £7,394 | £7,707 | £14,010 | £17,926 | £20,782 | £67,819 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 24% | 78% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change