Flat
B66
1 bed
1 bath
Crocketts Lane, Smethwick B66
West Midlands, England · B66
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£1,317
↗ 3%After 5 Years
Change In Property Value
£34,405
↗ 25%After 5 Years
Return On Investment
83%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,416 | £7,527 | £7,640 | £7,831 | £8,027 | £38,441 |
| Total Expenses | £7,246 | £7,307 | £7,360 | £7,420 | £7,483 | £36,816 |
| Profit Before Tax | £170 | £220 | £281 | £411 | £544 | £1,626 |
| Profit After Tax | £138 | £178 | £227 | £333 | £441 | £1,317 |
| Change In Property Value | £3,500 | £6,458 | £8,248 | £9,492 | £6,708 | £34,405 |
| Net Return | £3,638 | £6,636 | £8,475 | £9,825 | £7,149 | £35,722 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 8% | 15% | 20% | 23% | 17% | 83% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change