Terraced B66 2 beds 1 bath

Lime Grove, Smethwick B66

West Midlands, England · B66

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£11,517

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£47,922

↗ 25%After 5 Years

Return On Investment

100%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,332	£10,487	£10,644	£10,910	£11,183	£53,557
Total Expenses	£7,807	£7,835	£7,861	£7,898	£7,936	£39,339
Profit Before Tax	£2,525	£2,652	£2,783	£3,012	£3,247	£14,218
Profit After Tax	£2,045	£2,148	£2,254	£2,440	£2,630	£11,517
Change In Property Value	£4,875	£8,994	£11,488	£13,221	£9,343	£47,922
Net Return	£6,920	£11,142	£13,742	£15,661	£11,973	£59,438
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	12%	19%	23%	26%	20%	100%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change