Flat B73 2 beds 2 baths

Caversham Place, Sutton Coldfield B73

West Midlands, England · B73

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£-3,459

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£50,113

↗ 23%After 5 Years

Return On Investment

70%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,776	£10,938	£11,211	£11,491	£11,836	£56,252
Total Expenses	£11,806	£11,868	£11,939	£12,010	£12,088	£59,711
Profit Before Tax	£-1,030	£-931	£-727	£-519	£-251	£-3,459
Profit After Tax	£-1,030	£-931	£-727	£-519	£-251	£-3,459
Change In Property Value	£5,500	£5,638	£10,401	£13,285	£15,289	£50,113
Net Return	£4,470	£4,707	£9,674	£12,766	£15,038	£46,654
Return From Rental Income (%)	-2%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	7%	7%	14%	19%	22%	70%

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