Semi Detached B66 4 beds 2 baths

Argyll Way, Smethwick B66

West Midlands, England · B66

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£9,785

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£66,058

↗ 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	£15,372	£15,603	£15,993	£16,392	£16,884	£80,244
Total Expenses	£13,543	£13,578	£13,627	£13,678	£13,738	£68,164
Profit Before Tax	£1,829	£2,025	£2,365	£2,714	£3,146	£12,080
Profit After Tax	£1,482	£1,640	£1,916	£2,199	£2,548	£9,785
Change In Property Value	£7,250	£7,431	£13,711	£17,512	£20,154	£66,058
Net Return	£8,732	£9,072	£15,627	£19,710	£22,703	£75,842
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
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