Flat B74 1 bed 1 bath

Oakhurst, Anchorage Road, Sutton Coldfield B74

West Midlands, England · B74

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£7,125

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£41,001

↗ 23%After 5 Years

Return On Investment

88%

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	£13,296	£13,495	£13,833	£14,179	£14,604	£69,407
Total Expenses	£11,911	£12,010	£12,118	£12,228	£12,344	£60,611
Profit Before Tax	£1,385	£1,485	£1,715	£1,951	£2,260	£8,796
Profit After Tax	£1,122	£1,203	£1,389	£1,580	£1,831	£7,125
Change In Property Value	£4,500	£4,613	£8,510	£10,869	£12,510	£41,001
Net Return	£5,622	£5,816	£9,899	£12,449	£14,340	£48,126
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	10%	11%	18%	23%	26%	88%

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