Flat
B73
3 beds
2 baths
Caversham Place, Sutton Coldfield B73
West Midlands, England · B73
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£33,091
↗ 26%After 5 Years
Change In Property Value
£89,975
↗ 23%After 5 Years
Return On Investment
97%
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 | £29,172 | £29,610 | £30,350 | £31,109 | £32,042 | £152,282 |
| Total Expenses | £22,006 | £22,128 | £22,276 | £22,426 | £22,593 | £111,429 |
| Profit Before Tax | £7,166 | £7,481 | £8,074 | £8,682 | £9,449 | £40,853 |
| Profit After Tax | £5,805 | £6,060 | £6,540 | £7,033 | £7,654 | £33,091 |
| Change In Property Value | £9,875 | £10,122 | £18,675 | £23,852 | £27,451 | £89,975 |
| Net Return | £15,680 | £16,182 | £25,215 | £30,884 | £35,105 | £123,066 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 12% | 13% | 20% | 24% | 28% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change