Terraced
B67
3 beds
1 bath
Stanhope Road, Smethwick B67
West Midlands, England · B67
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£15,584
↗ 21%After 5 Years
Change In Property Value
£58,981
↗ 25%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,960 | £13,154 | £13,352 | £13,686 | £14,028 | £67,179 |
| Total Expenses | £9,518 | £9,550 | £9,580 | £9,624 | £9,669 | £47,940 |
| Profit Before Tax | £3,442 | £3,604 | £3,772 | £4,062 | £4,359 | £19,239 |
| Profit After Tax | £2,788 | £2,920 | £3,055 | £3,290 | £3,531 | £15,584 |
| Change In Property Value | £6,000 | £11,070 | £14,139 | £16,273 | £11,499 | £58,981 |
| Net Return | £8,788 | £13,990 | £17,194 | £19,563 | £15,030 | £74,564 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 12% | 19% | 24% | 27% | 21% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change