Flat
B73
1 bed
1 bath
Boldmere Road, Sutton Coldfield B73
West Midlands, England · B73
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£-5,504
↘ -12%After 5 Years
Change In Property Value
£35,307
↗ 23%After 5 Years
Return On Investment
63%
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 | £7,596 | £7,710 | £7,903 | £8,100 | £8,343 | £39,652 |
| Total Expenses | £8,909 | £8,967 | £9,029 | £9,092 | £9,159 | £45,157 |
| Profit Before Tax | £-1,313 | £-1,257 | £-1,126 | £-992 | £-816 | £-5,504 |
| Profit After Tax | £-1,313 | £-1,257 | £-1,126 | £-992 | £-816 | £-5,504 |
| Change In Property Value | £3,875 | £3,972 | £7,328 | £9,360 | £10,772 | £35,307 |
| Net Return | £2,562 | £2,715 | £6,202 | £8,367 | £9,956 | £29,802 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | 5% | 6% | 13% | 18% | 21% | 63% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change