Terraced
B67
2 beds
1 bath
Beakes Road, Smethwick, West Midlands B67
West Midlands, England · B67
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£11,896
↗ 21%After 5 Years
Change In Property Value
£46,693
↗ 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 | £10,260 | £10,414 | £10,570 | £10,834 | £11,105 | £53,184 |
| Total Expenses | £7,639 | £7,667 | £7,693 | £7,730 | £7,768 | £38,497 |
| Profit Before Tax | £2,621 | £2,747 | £2,877 | £3,104 | £3,338 | £14,687 |
| Profit After Tax | £2,123 | £2,225 | £2,330 | £2,515 | £2,703 | £11,896 |
| Change In Property Value | £4,750 | £8,764 | £11,193 | £12,882 | £9,104 | £46,693 |
| Net Return | £6,873 | £10,989 | £13,524 | £15,397 | £11,807 | £58,589 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| 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