Detached
B66
5 beds
2 baths
Claremont Road, Smethwick B66
West Midlands, England · B66
View property listing
Initial Investment
£147,750First YearProfit From Rental Income
£29,739
↗ 20%After 5 Years
Change In Property Value
£111,817
↗ 25%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,120 | £24,482 | £24,849 | £25,470 | £26,107 | £125,028 |
| Total Expenses | £17,552 | £17,600 | £17,647 | £17,720 | £17,794 | £88,313 |
| Profit Before Tax | £6,568 | £6,881 | £7,202 | £7,750 | £8,313 | £36,715 |
| Profit After Tax | £5,320 | £5,574 | £5,833 | £6,278 | £6,733 | £29,739 |
| Change In Property Value | £11,375 | £20,987 | £26,805 | £30,850 | £21,801 | £111,817 |
| Net Return | £16,695 | £26,561 | £32,638 | £37,128 | £28,534 | £141,556 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 19% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change