Flat
B72
1 bed
1 bath
Birmingham Road, Sutton Coldfield B72
West Midlands, England · B72
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£-5,695
↘ -11%After 5 Years
Change In Property Value
£39,862
↗ 23%After 5 Years
Return On Investment
64%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,400 | £8,526 | £8,739 | £8,958 | £9,226 | £43,849 |
| Total Expenses | £9,783 | £9,842 | £9,906 | £9,972 | £10,041 | £49,544 |
| Profit Before Tax | £-1,383 | £-1,316 | £-1,167 | £-1,014 | £-815 | £-5,695 |
| Profit After Tax | £-1,383 | £-1,316 | £-1,167 | £-1,014 | £-815 | £-5,695 |
| Change In Property Value | £4,375 | £4,484 | £8,274 | £10,567 | £12,162 | £39,862 |
| Net Return | £2,992 | £3,169 | £7,107 | £9,553 | £11,347 | £34,168 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | 6% | 6% | 13% | 18% | 21% | 64% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change