Terraced
B66
2 beds
1 bath
Lime Grove, Smethwick, West Midlands B66
West Midlands, England · B66
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£11,517
↗ 19%After 5 Years
Change In Property Value
£47,922
↗ 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 | £10,332 | £10,487 | £10,644 | £10,910 | £11,183 | £53,557 |
| Total Expenses | £7,807 | £7,835 | £7,861 | £7,898 | £7,936 | £39,339 |
| Profit Before Tax | £2,525 | £2,652 | £2,783 | £3,012 | £3,247 | £14,218 |
| Profit After Tax | £2,045 | £2,148 | £2,254 | £2,440 | £2,630 | £11,517 |
| Change In Property Value | £4,875 | £8,994 | £11,488 | £13,221 | £9,343 | £47,922 |
| Net Return | £6,920 | £11,142 | £13,742 | £15,661 | £11,973 | £59,438 |
| 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