Terraced B67 3 beds 1 bath

Metric Walk, Smethwick B67

West Midlands, England · B67

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£12,634

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£49,151

↗ 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	£10,800	£10,962	£11,126	£11,405	£11,690	£55,983
Total Expenses	£8,015	£8,044	£8,070	£8,109	£8,148	£40,386
Profit Before Tax	£2,785	£2,918	£3,056	£3,296	£3,542	£15,597
Profit After Tax	£2,256	£2,364	£2,475	£2,670	£2,869	£12,634
Change In Property Value	£5,000	£9,225	£11,782	£13,560	£9,583	£49,151
Net Return	£7,256	£11,589	£14,258	£16,230	£12,452	£61,784
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	12%	19%	23%	27%	20%	101%

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