Semi Detached
B66
4 beds
2 baths
Argyll Way, Smethwick B66
West Midlands, England · B66
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£20,605
↗ 20%After 5 Years
Change In Property Value
£79,870
↗ 25%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,220 | £17,478 | £17,740 | £18,184 | £18,639 | £89,261 |
| Total Expenses | £12,679 | £12,717 | £12,754 | £12,808 | £12,865 | £63,823 |
| Profit Before Tax | £4,541 | £4,761 | £4,987 | £5,376 | £5,774 | £25,439 |
| Profit After Tax | £3,678 | £3,856 | £4,039 | £4,354 | £4,677 | £20,605 |
| Change In Property Value | £8,125 | £14,991 | £19,146 | £22,036 | £15,572 | £79,870 |
| Net Return | £11,803 | £18,847 | £23,186 | £26,390 | £20,249 | £100,475 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 12% | 18% | 23% | 26% | 20% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change