Flat B73 1 bed 1 bath

Welshmans Hill, Sutton Coldfield, Birmingham B73

West Midlands, England · B73

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£-6,951

↘ -20%After 5 Years

Change In Property Value

After 5 Years

£25,056

↗ 23%After 5 Years

Return On Investment

53%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,388	£5,469	£5,606	£5,746	£5,918	£28,126
Total Expenses	£6,903	£6,957	£7,014	£7,072	£7,132	£35,077
Profit Before Tax	£-1,515	£-1,488	£-1,408	£-1,326	£-1,213	£-6,951
Profit After Tax	£-1,515	£-1,488	£-1,408	£-1,326	£-1,213	£-6,951
Change In Property Value	£2,750	£2,819	£5,201	£6,642	£7,645	£25,056
Net Return	£1,235	£1,330	£3,792	£5,316	£6,431	£18,105
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-20%
Total Net Return (%)	4%	4%	11%	16%	19%	53%

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