Terraced
B67
0 beds
0 baths
Barclay Road, Bearwood, Smethwick B67
West Midlands, England · B67
View property listing
Initial Investment
£111,875First YearProfit From Rental Income
£23,869
↗ 21%After 5 Years
Change In Property Value
£86,628
↗ 25%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,032 | £19,317 | £19,607 | £20,097 | £20,600 | £98,654 |
| Total Expenses | £13,745 | £13,786 | £13,825 | £13,885 | £13,946 | £69,186 |
| Profit Before Tax | £5,287 | £5,532 | £5,782 | £6,213 | £6,654 | £29,468 |
| Profit After Tax | £4,283 | £4,481 | £4,683 | £5,032 | £5,390 | £23,869 |
| Change In Property Value | £8,813 | £16,259 | £20,766 | £23,900 | £16,890 | £86,628 |
| Net Return | £13,095 | £20,740 | £25,450 | £28,933 | £22,280 | £110,497 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 20% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change