Terraced
B67
2 beds
1 bath
White Road, Smethwick, West Midlands B67
West Midlands, England · B67
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£11,159
↗ 20%After 5 Years
Change In Property Value
£44,235
↗ 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 | £9,720 | £9,866 | £10,014 | £10,264 | £10,521 | £50,384 |
| Total Expenses | £7,264 | £7,291 | £7,316 | £7,351 | £7,387 | £36,608 |
| Profit Before Tax | £2,457 | £2,575 | £2,698 | £2,913 | £3,133 | £13,776 |
| Profit After Tax | £1,990 | £2,086 | £2,186 | £2,360 | £2,538 | £11,159 |
| Change In Property Value | £4,500 | £8,303 | £10,604 | £12,204 | £8,624 | £44,235 |
| Net Return | £6,490 | £10,388 | £12,790 | £14,564 | £11,162 | £55,394 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 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