Flat B76 1 bed 1 bath

Far Highfield, Sutton Coldfield, Birmingham B76

West Midlands, England · B76

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£-8,878

↘ -24%After 5 Years

Change In Property Value

After 5 Years

£27,334

↗ 23%After 5 Years

Return On Investment

50%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,400	£5,481	£5,618	£5,758	£5,931	£28,189
Total Expenses	£7,301	£7,355	£7,412	£7,470	£7,530	£37,067
Profit Before Tax	£-1,901	£-1,874	£-1,794	£-1,711	£-1,598	£-8,878
Profit After Tax	£-1,901	£-1,874	£-1,794	£-1,711	£-1,598	£-8,878
Change In Property Value	£3,000	£3,075	£5,673	£7,246	£8,340	£27,334
Net Return	£1,099	£1,201	£3,880	£5,535	£6,741	£18,456
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-4%	-24%
Total Net Return (%)	3%	3%	10%	15%	18%	50%

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