Flat B76 2 beds 1 bath

Penns Lane, Sutton Coldfield, West Midlands B76

West Midlands, England · B76

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£-8,198

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£38,723

↗ 23%After 5 Years

Return On Investment

59%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,656	£7,771	£7,965	£8,164	£8,409	£39,965
Total Expenses	£9,510	£9,568	£9,630	£9,694	£9,761	£48,164
Profit Before Tax	£-1,854	£-1,797	£-1,665	£-1,530	£-1,352	£-8,198
Profit After Tax	£-1,854	£-1,797	£-1,665	£-1,530	£-1,352	£-8,198
Change In Property Value	£4,250	£4,356	£8,037	£10,265	£11,815	£38,723
Net Return	£2,396	£2,559	£6,372	£8,736	£10,463	£30,525
Return From Rental Income (%)	-4%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	5%	5%	12%	17%	20%	59%

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