Terraced B66 3 beds 2 baths

Rosedale Avenue, Smethwick B66

West Midlands, England · B66

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£6,519

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£47,835

↗ 23%After 5 Years

Return On Investment

85%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,136	£11,303	£11,586	£11,875	£12,232	£58,131
Total Expenses	£9,945	£9,974	£10,013	£10,052	£10,099	£50,083
Profit Before Tax	£1,191	£1,329	£1,573	£1,823	£2,133	£8,049
Profit After Tax	£964	£1,077	£1,274	£1,476	£1,728	£6,519
Change In Property Value	£5,250	£5,381	£9,928	£12,681	£14,594	£47,835
Net Return	£6,214	£6,458	£11,203	£14,157	£16,322	£54,354
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	10%	10%	18%	22%	26%	85%

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