Flat
B73
2 beds
1 bath
Chester Road, Sutton Vesey, Sutton Coldfield B73
West Midlands, England · B73
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£-5,177
↘ -10%After 5 Years
Change In Property Value
£37,585
↗ 23%After 5 Years
Return On Investment
64%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,088 | £8,209 | £8,415 | £8,625 | £8,884 | £42,220 |
| Total Expenses | £9,355 | £9,413 | £9,477 | £9,542 | £9,610 | £47,397 |
| Profit Before Tax | £-1,267 | £-1,204 | £-1,062 | £-917 | £-727 | £-5,177 |
| Profit After Tax | £-1,267 | £-1,204 | £-1,062 | £-917 | £-727 | £-5,177 |
| Change In Property Value | £4,125 | £4,228 | £7,801 | £9,963 | £11,467 | £37,585 |
| Net Return | £2,858 | £3,024 | £6,739 | £9,047 | £10,740 | £32,408 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | 6% | 6% | 13% | 18% | 21% | 64% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change