Terraced B73 3 beds 1 bath

Fir Tree Grove, Sutton Coldfield B73

West Midlands, England · B73

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£15,895

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£68,336

↗ 23%After 5 Years

Return On Investment

90%

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	£17,400	£17,661	£18,103	£18,555	£19,112	£90,830
Total Expenses	£14,143	£14,180	£14,235	£14,291	£14,358	£71,206
Profit Before Tax	£3,258	£3,481	£3,868	£4,264	£4,754	£19,624
Profit After Tax	£2,639	£2,820	£3,133	£3,454	£3,851	£15,895
Change In Property Value	£7,500	£7,688	£14,183	£18,115	£20,849	£68,336
Net Return	£10,139	£10,507	£17,316	£21,569	£24,700	£84,231
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	11%	19%	23%	26%	90%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change