Terraced
B66
4 beds
2 baths
Poplar Road, Smethwick B66
West Midlands, England · B66
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£15,369
↗ 20%After 5 Years
Change In Property Value
£61,438
↗ 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 | £13,248 | £13,447 | £13,648 | £13,990 | £14,339 | £68,672 |
| Total Expenses | £9,869 | £9,901 | £9,931 | £9,976 | £10,022 | £49,698 |
| Profit Before Tax | £3,379 | £3,546 | £3,717 | £4,014 | £4,318 | £18,974 |
| Profit After Tax | £2,737 | £2,872 | £3,011 | £3,251 | £3,497 | £15,369 |
| Change In Property Value | £6,250 | £11,531 | £14,728 | £16,951 | £11,978 | £61,438 |
| Net Return | £8,987 | £14,403 | £17,739 | £20,202 | £15,476 | £76,807 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 12% | 19% | 23% | 27% | 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