Flat
B66
0 beds
0 baths
Waterloo Road, Smethwick B66
West Midlands, England · B66
View property listing
Initial Investment
£103,650First YearProfit From Rental Income
£49,644
↗ 48%After 5 Years
Change In Property Value
£74,941
↗ 23%After 5 Years
Return On Investment
120%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,160 | £29,597 | £30,337 | £31,096 | £32,029 | £152,219 |
| Total Expenses | £17,969 | £18,059 | £18,176 | £18,295 | £18,431 | £90,931 |
| Profit Before Tax | £11,191 | £11,539 | £12,162 | £12,800 | £13,597 | £61,289 |
| Profit After Tax | £9,065 | £9,346 | £9,851 | £10,368 | £11,014 | £49,644 |
| Change In Property Value | £8,225 | £8,431 | £15,555 | £19,867 | £22,865 | £74,941 |
| Net Return | £17,290 | £17,777 | £25,405 | £30,235 | £33,878 | £124,585 |
| Return From Rental Income (%) | 9% | 9% | 10% | 10% | 11% | 48% |
| Total Net Return (%) | 17% | 17% | 25% | 29% | 33% | 120% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change