Terraced
B66
3 beds
1 bath
Rosebery Road, Smethwick, West Midlands B66
West Midlands, England · B66
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£13,292
↗ 20%After 5 Years
Change In Property Value
£54,066
↗ 25%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,664 | £11,839 | £12,017 | £12,317 | £12,625 | £60,461 |
| Total Expenses | £8,745 | £8,775 | £8,803 | £8,843 | £8,885 | £44,051 |
| Profit Before Tax | £2,919 | £3,064 | £3,214 | £3,474 | £3,740 | £16,410 |
| Profit After Tax | £2,364 | £2,482 | £2,603 | £2,814 | £3,029 | £13,292 |
| Change In Property Value | £5,500 | £10,148 | £12,961 | £14,916 | £10,541 | £54,066 |
| Net Return | £7,864 | £12,629 | £15,564 | £17,730 | £13,570 | £67,358 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 20% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change