Terraced B73 3 beds 1 bath

Fir Tree Grove, Sutton Coldfield B73

West Midlands, England · B73

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£5,621

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£68,336

↗ 23%After 5 Years

Return On Investment

79%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,700	£14,920	£15,294	£15,676	£16,146	£76,736
Total Expenses	£13,873	£13,906	£13,954	£14,003	£14,061	£69,797
Profit Before Tax	£828	£1,014	£1,339	£1,673	£2,085	£6,939
Profit After Tax	£670	£822	£1,085	£1,355	£1,689	£5,621
Change In Property Value	£7,500	£7,688	£14,183	£18,115	£20,849	£68,336
Net Return	£8,170	£8,509	£15,268	£19,470	£22,538	£73,956
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	9%	9%	16%	21%	24%	79%

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