Semi Detached
B73
3 beds
1 bath
Britwell Road, Sutton Coldfield B73
West Midlands, England · B73
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£9,050
↗ 8%After 5 Years
Change In Property Value
£85,419
↗ 23%After 5 Years
Return On Investment
79%
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 | £18,768 | £19,050 | £19,526 | £20,014 | £20,614 | £97,972 |
| Total Expenses | £17,255 | £17,295 | £17,353 | £17,413 | £17,483 | £86,799 |
| Profit Before Tax | £1,513 | £1,755 | £2,173 | £2,601 | £3,131 | £11,173 |
| Profit After Tax | £1,226 | £1,422 | £1,760 | £2,107 | £2,536 | £9,050 |
| Change In Property Value | £9,375 | £9,609 | £17,729 | £22,644 | £26,061 | £85,419 |
| Net Return | £10,601 | £11,031 | £19,489 | £24,751 | £28,597 | £94,469 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 24% | 79% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change