Terraced
B66
3 beds
3 baths
Edgbaston Road, Smethwick B66
West Midlands, England · B66
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£18,373
↗ 11%After 5 Years
Change In Property Value
£113,893
↗ 23%After 5 Years
Return On Investment
81%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,496 | £26,893 | £27,566 | £28,255 | £29,103 | £138,313 |
| Total Expenses | £22,987 | £23,038 | £23,116 | £23,196 | £23,292 | £115,630 |
| Profit Before Tax | £3,509 | £3,855 | £4,449 | £5,059 | £5,811 | £22,683 |
| Profit After Tax | £2,842 | £3,123 | £3,604 | £4,098 | £4,707 | £18,373 |
| Change In Property Value | £12,500 | £12,813 | £23,639 | £30,192 | £34,749 | £113,893 |
| Net Return | £15,342 | £15,935 | £27,243 | £34,290 | £39,455 | £132,266 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 9% | 10% | 17% | 21% | 24% | 81% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change