Terraced
B66
2 beds
1 bath
Edith Road, Smethwick B66
West Midlands, England · B66
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£10,479
↗ 19%After 5 Years
Change In Property Value
£44,235
↗ 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 | £9,540 | £9,683 | £9,828 | £10,074 | £10,326 | £49,451 |
| Total Expenses | £7,246 | £7,272 | £7,297 | £7,332 | £7,368 | £36,515 |
| Profit Before Tax | £2,295 | £2,411 | £2,531 | £2,742 | £2,958 | £12,936 |
| Profit After Tax | £1,859 | £1,953 | £2,050 | £2,221 | £2,396 | £10,479 |
| Change In Property Value | £4,500 | £8,303 | £10,604 | £12,204 | £8,624 | £44,235 |
| Net Return | £6,359 | £10,255 | £12,654 | £14,425 | £11,020 | £54,714 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 20% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change