Terraced B73 2 beds 1 bath

Sheffield Road, Sutton Coldfield B73

West Midlands, England · B73

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£3,964

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£53,529

↗ 23%After 5 Years

Return On Investment

80%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,520	£11,693	£11,985	£12,285	£12,653	£60,136
Total Expenses	£10,976	£11,004	£11,044	£11,085	£11,133	£55,243
Profit Before Tax	£544	£688	£941	£1,199	£1,520	£4,893
Profit After Tax	£441	£558	£762	£972	£1,232	£3,964
Change In Property Value	£5,875	£6,022	£11,110	£14,190	£16,332	£53,529
Net Return	£6,316	£6,579	£11,872	£15,162	£17,563	£57,493
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	9%	9%	17%	21%	25%	80%

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