Detached B66 4 beds 3 baths

Hidden Lock, Smethwick B66

West Midlands, England · B66

Initial Investment

First Year

£135,500First Year

Profit From Rental Income

After 5 Years

£15,108

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£95,670

↗ 23%After 5 Years

Return On Investment

82%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,260	£22,594	£23,159	£23,738	£24,450	£116,200
Total Expenses	£19,390	£19,434	£19,502	£19,570	£19,652	£97,548
Profit Before Tax	£2,871	£3,160	£3,657	£4,167	£4,797	£18,652
Profit After Tax	£2,325	£2,559	£2,962	£3,375	£3,886	£15,108
Change In Property Value	£10,500	£10,763	£19,857	£25,362	£29,189	£95,670
Net Return	£12,825	£13,322	£22,819	£28,737	£33,075	£110,778
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	9%	10%	17%	21%	24%	82%

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