Terraced
B66
3 beds
1 bath
Oxford Road, Smethwick B66
West Midlands, England · B66
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£7,665
↗ 18%After 5 Years
Change In Property Value
£34,405
↗ 25%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,416 | £7,527 | £7,640 | £7,831 | £8,027 | £38,441 |
| Total Expenses | £5,746 | £5,770 | £5,791 | £5,821 | £5,851 | £28,979 |
| Profit Before Tax | £1,670 | £1,758 | £1,849 | £2,010 | £2,176 | £9,462 |
| Profit After Tax | £1,353 | £1,424 | £1,498 | £1,628 | £1,762 | £7,665 |
| Change In Property Value | £3,500 | £6,458 | £8,248 | £9,492 | £6,708 | £34,405 |
| Net Return | £4,853 | £7,881 | £9,745 | £11,121 | £8,470 | £42,070 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 11% | 18% | 23% | 26% | 20% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change