Terraced
B66
4 beds
2 baths
Barrett Street, Smethwick B66
West Midlands, England · B66
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£23,419
↗ 20%After 5 Years
Change In Property Value
£89,700
↗ 25%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,344 | £19,634 | £19,929 | £20,427 | £20,938 | £100,271 |
| Total Expenses | £14,178 | £14,220 | £14,259 | £14,320 | £14,382 | £71,359 |
| Profit Before Tax | £5,166 | £5,414 | £5,669 | £6,107 | £6,556 | £28,912 |
| Profit After Tax | £4,184 | £4,386 | £4,592 | £4,947 | £5,310 | £23,419 |
| Change In Property Value | £9,125 | £16,836 | £21,503 | £24,748 | £17,488 | £89,700 |
| Net Return | £13,309 | £21,221 | £26,095 | £29,695 | £22,799 | £113,119 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 11% | 18% | 22% | 26% | 20% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change