Flat ST6 2 beds 1 bath

Fielden Close, Milton, . ST6

West Midlands, England · ST6

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£-1,868

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£53,529

↗ 23%After 5 Years

Return On Investment

72%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,748	£11,924	£12,222	£12,528	£12,904	£61,326
Total Expenses	£12,498	£12,562	£12,635	£12,709	£12,789	£63,194
Profit Before Tax	£-750	£-638	£-412	£-181	£114	£-1,868
Profit After Tax	£-750	£-638	£-412	£-181	£114	£-1,868
Change In Property Value	£5,875	£6,022	£11,110	£14,190	£16,332	£53,529
Net Return	£5,125	£5,384	£10,698	£14,009	£16,446	£51,662
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	7%	8%	15%	20%	23%	72%

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