Terraced B66 3 beds 1 bath

Woodlands Street, Smethwick B66

West Midlands, England · B66

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£5,669

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£43,279

↗ 23%After 5 Years

Return On Investment

84%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,068	£10,219	£10,474	£10,736	£11,058	£52,556
Total Expenses	£9,045	£9,072	£9,108	£9,145	£9,188	£45,558
Profit Before Tax	£1,023	£1,147	£1,367	£1,591	£1,870	£6,999
Profit After Tax	£829	£929	£1,107	£1,289	£1,515	£5,669
Change In Property Value	£4,750	£4,869	£8,983	£11,473	£13,204	£43,279
Net Return	£5,579	£5,798	£10,090	£12,762	£14,720	£48,948
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	10%	10%	17%	22%	25%	84%

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