Flat B73 1 bed 1 bath

Welshmans Hill, Sutton Coldfield, Birmingham B73

West Midlands, England · B73

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£5,505

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£25,056

↗ 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	£8,124	£8,246	£8,452	£8,663	£8,923	£42,408
Total Expenses	£7,006	£7,060	£7,120	£7,181	£7,246	£35,612
Profit Before Tax	£1,118	£1,186	£1,332	£1,482	£1,677	£6,796
Profit After Tax	£906	£961	£1,079	£1,201	£1,358	£5,505
Change In Property Value	£2,750	£2,819	£5,201	£6,642	£7,645	£25,056
Net Return	£3,656	£3,779	£6,280	£7,843	£9,003	£30,561
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	11%	11%	18%	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