Terraced
B66
6 beds
3 baths
Edgbaston Road, Smethwick B66
West Midlands, England · B66
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£36,360
↗ 20%After 5 Years
Change In Property Value
£135,164
↗ 25%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,148 | £29,585 | £30,029 | £30,780 | £31,549 | £151,091 |
| Total Expenses | £21,111 | £21,167 | £21,222 | £21,307 | £21,395 | £106,203 |
| Profit Before Tax | £8,037 | £8,418 | £8,807 | £9,472 | £10,154 | £44,888 |
| Profit After Tax | £6,510 | £6,819 | £7,134 | £7,673 | £8,225 | £36,360 |
| Change In Property Value | £13,750 | £25,369 | £32,402 | £37,291 | £26,352 | £135,164 |
| Net Return | £20,260 | £32,187 | £39,535 | £44,964 | £34,577 | £171,524 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 19% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change