Semi Detached
B66
6 beds
2 baths
Barrett Street, Smethwick B66
West Midlands, England · B66
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£32,854
↗ 20%After 5 Years
Change In Property Value
£122,876
↗ 25%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,496 | £26,893 | £27,297 | £27,979 | £28,679 | £137,344 |
| Total Expenses | £19,237 | £19,289 | £19,340 | £19,419 | £19,499 | £96,784 |
| Profit Before Tax | £7,259 | £7,604 | £7,957 | £8,561 | £9,179 | £40,560 |
| Profit After Tax | £5,880 | £6,159 | £6,445 | £6,934 | £7,435 | £32,854 |
| Change In Property Value | £12,500 | £23,063 | £29,456 | £33,901 | £23,957 | £122,876 |
| Net Return | £18,380 | £29,222 | £35,901 | £40,835 | £31,392 | £155,730 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 19% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change