Terraced
B66
4 beds
2 baths
Barrett Street, Smethwick B66
West Midlands, England · B66
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£12,849
↗ 11%After 5 Years
Change In Property Value
£83,142
↗ 23%After 5 Years
Return On Investment
83%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,344 | £19,634 | £20,125 | £20,628 | £21,247 | £100,978 |
| Total Expenses | £16,916 | £16,956 | £17,016 | £17,077 | £17,150 | £85,116 |
| Profit Before Tax | £2,428 | £2,678 | £3,109 | £3,551 | £4,097 | £15,863 |
| Profit After Tax | £1,967 | £2,169 | £2,518 | £2,876 | £3,319 | £12,849 |
| Change In Property Value | £9,125 | £9,353 | £17,257 | £22,040 | £25,367 | £83,142 |
| Net Return | £11,092 | £11,522 | £19,775 | £24,917 | £28,685 | £95,990 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 10% | 10% | 17% | 21% | 25% | 83% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change