Semi Detached B66 4 beds 2 baths

Argyll Way, Smethwick B66

West Midlands, England · B66

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£18,183

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£71,268

↗ 25%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,372	£15,603	£15,837	£16,233	£16,638	£79,682
Total Expenses	£11,368	£11,404	£11,437	£11,487	£11,538	£57,234
Profit Before Tax	£4,004	£4,199	£4,399	£4,745	£5,100	£22,448
Profit After Tax	£3,243	£3,401	£3,564	£3,844	£4,131	£18,183
Change In Property Value	£7,250	£13,376	£17,084	£19,663	£13,895	£71,268
Net Return	£10,493	£16,777	£20,648	£23,506	£18,026	£89,451
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	12%	19%	23%	26%	20%	99%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change