Terraced
B66
3 beds
1 bath
Woodlands Street, Smethwick B66
West Midlands, England · B66
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£11,171
↗ 19%After 5 Years
Change In Property Value
£46,693
↗ 25%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,068 | £10,219 | £10,372 | £10,632 | £10,897 | £52,188 |
| Total Expenses | £7,620 | £7,648 | £7,673 | £7,710 | £7,747 | £38,397 |
| Profit Before Tax | £2,448 | £2,571 | £2,699 | £2,922 | £3,151 | £13,791 |
| Profit After Tax | £1,983 | £2,083 | £2,186 | £2,367 | £2,552 | £11,171 |
| Change In Property Value | £4,750 | £8,764 | £11,193 | £12,882 | £9,104 | £46,693 |
| Net Return | £6,733 | £10,847 | £13,380 | £15,249 | £11,656 | £57,864 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 20% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change