Flat
B66
0 beds
0 baths
Rolfe Street - 4, 600 Sqft Commercial Property, Smethwick B66
West Midlands, England · B66
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£33,172
↗ 17%After 5 Years
Change In Property Value
£146,223
↗ 25%After 5 Years
Return On Investment
91%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,536 | £32,009 | £32,489 | £33,301 | £34,134 | £163,470 |
| Total Expenses | £24,298 | £24,395 | £24,484 | £24,607 | £24,733 | £122,517 |
| Profit Before Tax | £7,238 | £7,614 | £8,005 | £8,694 | £9,401 | £40,953 |
| Profit After Tax | £5,863 | £6,167 | £6,484 | £7,042 | £7,615 | £33,172 |
| Change In Property Value | £14,875 | £27,444 | £35,053 | £40,342 | £28,509 | £146,223 |
| Net Return | £20,738 | £33,612 | £41,537 | £47,385 | £36,123 | £179,394 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 17% | 21% | 24% | 18% | 91% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change