Flat B73 2 beds 2 baths

Goldieslie Road, Sutton Coldfield B73

West Midlands, England · B73

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£-4,713

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£41,001

↗ 23%After 5 Years

Return On Investment

66%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,820	£8,952	£9,176	£9,406	£9,688	£46,042
Total Expenses	£10,024	£10,083	£10,148	£10,215	£10,286	£50,755
Profit Before Tax	£-1,204	£-1,130	£-972	£-809	£-598	£-4,713
Profit After Tax	£-1,204	£-1,130	£-972	£-809	£-598	£-4,713
Change In Property Value	£4,500	£4,613	£8,510	£10,869	£12,510	£41,001
Net Return	£3,297	£3,482	£7,538	£10,060	£11,911	£36,288
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-9%
Total Net Return (%)	6%	6%	14%	18%	22%	66%

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