Semi Detached B67 3 beds 1 bath

Lightwoods Hill, Smethwick B67

West Midlands, England · B67

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£21,875

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£79,870

↗ 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	£17,556	£17,819	£18,087	£18,539	£19,002	£91,003
Total Expenses	£12,712	£12,751	£12,788	£12,844	£12,901	£63,997
Profit Before Tax	£4,844	£5,068	£5,298	£5,695	£6,101	£27,006
Profit After Tax	£3,923	£4,105	£4,292	£4,613	£4,942	£21,875
Change In Property Value	£8,125	£14,991	£19,146	£22,036	£15,572	£79,870
Net Return	£12,048	£19,096	£23,438	£26,649	£20,514	£101,744
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
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