Terraced
B67
2 beds
1 bath
Ethel Street, Smethwick, West Midlands B67
West Midlands, England · B67
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£10,421
↗ 20%After 5 Years
Change In Property Value
£41,778
↗ 25%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,180 | £9,318 | £9,457 | £9,694 | £9,936 | £47,585 |
| Total Expenses | £6,888 | £6,914 | £6,938 | £6,972 | £7,007 | £34,720 |
| Profit Before Tax | £2,292 | £2,404 | £2,519 | £2,722 | £2,929 | £12,866 |
| Profit After Tax | £1,857 | £1,947 | £2,041 | £2,204 | £2,372 | £10,421 |
| Change In Property Value | £4,250 | £7,841 | £10,015 | £11,526 | £8,145 | £41,778 |
| Net Return | £6,107 | £9,788 | £12,056 | £13,731 | £10,518 | £52,199 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 20% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change