Flat B73 2 beds 1 bath

Boldmere Road, Sutton Coldfield B73

West Midlands, England · B73

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£-4,849

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£39,862

↗ 23%After 5 Years

Return On Investment

65%

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	£8,580	£8,709	£8,926	£9,150	£9,424	£44,789
Total Expenses	£9,801	£9,860	£9,925	£9,991	£10,061	£49,638
Profit Before Tax	£-1,221	£-1,151	£-998	£-841	£-637	£-4,849
Profit After Tax	£-1,221	£-1,151	£-998	£-841	£-637	£-4,849
Change In Property Value	£4,375	£4,484	£8,274	£10,567	£12,162	£39,862
Net Return	£3,154	£3,333	£7,275	£9,726	£11,525	£35,013
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	6%	6%	14%	18%	22%	65%

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