Flat
B73
2 beds
1 bath
Warwick Road, Sutton Coldfield, West Midlands B73
West Midlands, England · B73
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£-5,640
↘ -12%After 5 Years
Change In Property Value
£34,168
↗ 23%After 5 Years
Return On Investment
62%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,356 | £7,466 | £7,653 | £7,844 | £8,080 | £38,399 |
| Total Expenses | £8,687 | £8,744 | £8,806 | £8,869 | £8,935 | £44,039 |
| Profit Before Tax | £-1,331 | £-1,278 | £-1,153 | £-1,024 | £-855 | £-5,640 |
| Profit After Tax | £-1,331 | £-1,278 | £-1,153 | £-1,024 | £-855 | £-5,640 |
| Change In Property Value | £3,750 | £3,844 | £7,092 | £9,058 | £10,425 | £34,168 |
| Net Return | £2,419 | £2,566 | £5,939 | £8,034 | £9,570 | £28,528 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -12% |
| Total Net Return (%) | 5% | 6% | 13% | 17% | 21% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change