Terraced
B66
3 beds
2 baths
Rosedale Avenue, Smethwick B66
West Midlands, England · B66
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£12,600
↗ 20%After 5 Years
Change In Property Value
£51,608
↗ 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 | £11,136 | £11,303 | £11,473 | £11,759 | £12,053 | £57,724 |
| Total Expenses | £8,370 | £8,400 | £8,427 | £8,466 | £8,506 | £42,169 |
| Profit Before Tax | £2,766 | £2,903 | £3,046 | £3,294 | £3,547 | £15,556 |
| Profit After Tax | £2,240 | £2,352 | £2,467 | £2,668 | £2,873 | £12,600 |
| Change In Property Value | £5,250 | £9,686 | £12,371 | £14,238 | £10,062 | £51,608 |
| Net Return | £7,490 | £12,038 | £14,839 | £16,906 | £12,935 | £64,208 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 4% | 20% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 20% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change