Semi Detached
B67
2 beds
1 bath
Rawlings Road, Smethwick B67
West Midlands, England · B67
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£12,288
↗ 21%After 5 Years
Change In Property Value
£47,922
↗ 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 | £10,536 | £10,694 | £10,854 | £11,126 | £11,404 | £54,614 |
| Total Expenses | £7,828 | £7,856 | £7,882 | £7,920 | £7,958 | £39,444 |
| Profit Before Tax | £2,708 | £2,838 | £2,972 | £3,206 | £3,446 | £15,170 |
| Profit After Tax | £2,194 | £2,299 | £2,407 | £2,597 | £2,791 | £12,288 |
| Change In Property Value | £4,875 | £8,994 | £11,488 | £13,221 | £9,343 | £47,922 |
| Net Return | £7,069 | £11,293 | £13,895 | £15,818 | £12,134 | £60,209 |
| 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