Semi Detached
B76
2 beds
1 bath
Fledburgh Drive, Sutton Coldfield, West Midlands B76
West Midlands, England · B76
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£185
↗ 0%After 5 Years
Change In Property Value
£51,252
↗ 23%After 5 Years
Return On Investment
75%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,128 | £10,280 | £10,537 | £10,800 | £11,124 | £52,870 |
| Total Expenses | £10,440 | £10,466 | £10,503 | £10,540 | £10,583 | £52,532 |
| Profit Before Tax | £-312 | £-186 | £34 | £260 | £541 | £337 |
| Profit After Tax | £-312 | £-186 | £34 | £211 | £438 | £185 |
| Change In Property Value | £5,625 | £5,766 | £10,638 | £13,587 | £15,637 | £51,252 |
| Net Return | £5,313 | £5,579 | £10,672 | £13,797 | £16,075 | £51,437 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 8% | 8% | 16% | 20% | 23% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change