Flat
B66
2 beds
2 baths
Kinsey Road, Smethwick, West Midlands B66
West Midlands, England · B66
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£-938
↘ -3%After 5 Years
Change In Property Value
£27,033
↗ 25%After 5 Years
Return On Investment
77%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,832 | £5,919 | £6,008 | £6,158 | £6,312 | £30,231 |
| Total Expenses | £6,122 | £6,181 | £6,231 | £6,288 | £6,346 | £31,169 |
| Profit Before Tax | £-290 | £-262 | £-223 | £-129 | £-34 | £-938 |
| Profit After Tax | £-290 | £-262 | £-223 | £-129 | £-34 | £-938 |
| Change In Property Value | £2,750 | £5,074 | £6,480 | £7,458 | £5,270 | £27,033 |
| Net Return | £2,460 | £4,812 | £6,258 | £7,329 | £5,237 | £26,095 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 7% | 14% | 18% | 22% | 15% | 77% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change