Flat B66 1 bed 1 bath

Crocketts Lane, Smethwick B66

West Midlands, England · B66

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£-3,871

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£29,612

↗ 23%After 5 Years

Return On Investment

64%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,888	£6,991	£7,166	£7,345	£7,566	£35,956
Total Expenses	£7,847	£7,903	£7,963	£8,025	£8,090	£39,828
Profit Before Tax	£-959	£-912	£-797	£-680	£-524	£-3,871
Profit After Tax	£-959	£-912	£-797	£-680	£-524	£-3,871
Change In Property Value	£3,250	£3,331	£6,146	£7,850	£9,035	£29,612
Net Return	£2,291	£2,420	£5,349	£7,170	£8,510	£25,741
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-10%
Total Net Return (%)	6%	6%	13%	18%	21%	64%

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