Detached
B73
3 beds
3 baths
Chester Road, Sutton Coldfield B73
West Midlands, England · B73
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£11,434
↗ 7%After 5 Years
Change In Property Value
£119,587
↗ 23%After 5 Years
Return On Investment
76%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,728 | £26,114 | £26,767 | £27,436 | £28,259 | £134,304 |
| Total Expenses | £23,902 | £23,952 | £24,028 | £24,106 | £24,199 | £120,188 |
| Profit Before Tax | £1,826 | £2,162 | £2,738 | £3,330 | £4,060 | £14,116 |
| Profit After Tax | £1,479 | £1,751 | £2,218 | £2,697 | £3,288 | £11,434 |
| Change In Property Value | £13,125 | £13,453 | £24,821 | £31,702 | £36,486 | £119,587 |
| Net Return | £14,604 | £15,204 | £27,039 | £34,399 | £39,775 | £131,021 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 8% | 9% | 16% | 20% | 23% | 76% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change