Terraced
B67
2 beds
1 bath
Rosefield Road, Smethwick B67
West Midlands, England · B67
View property listing
Initial Investment
£57,385First YearProfit From Rental Income
£11,755
↗ 20%After 5 Years
Change In Property Value
£46,189
↗ 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 | £10,152 | £10,304 | £10,459 | £10,720 | £10,988 | £52,624 |
| Total Expenses | £7,562 | £7,590 | £7,616 | £7,653 | £7,690 | £38,111 |
| Profit Before Tax | £2,590 | £2,714 | £2,843 | £3,068 | £3,298 | £14,513 |
| Profit After Tax | £2,098 | £2,198 | £2,303 | £2,485 | £2,672 | £11,755 |
| Change In Property Value | £4,699 | £8,669 | £11,072 | £12,743 | £9,005 | £46,189 |
| Net Return | £6,796 | £10,868 | £13,375 | £15,228 | £11,677 | £57,944 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| 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