Terraced
B66
3 beds
1 bath
Bearwood Road, Smethwick B66
West Midlands, England · B66
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£17,491
↗ 20%After 5 Years
Change In Property Value
£68,811
↗ 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 | £14,844 | £15,067 | £15,293 | £15,675 | £16,067 | £76,945 |
| Total Expenses | £10,993 | £11,028 | £11,061 | £11,110 | £11,160 | £55,352 |
| Profit Before Tax | £3,851 | £4,038 | £4,232 | £4,565 | £4,907 | £21,593 |
| Profit After Tax | £3,119 | £3,271 | £3,428 | £3,698 | £3,975 | £17,491 |
| Change In Property Value | £7,000 | £12,915 | £16,495 | £18,985 | £13,416 | £68,811 |
| Net Return | £10,119 | £16,186 | £19,923 | £22,682 | £17,391 | £86,301 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| 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