Flat
B66
2 beds
1 bath
Kinsey Road, Smethwick, West Midlands B66
West Midlands, England · B66
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£-4,368
↘ -12%After 5 Years
Change In Property Value
£27,334
↗ 23%After 5 Years
Return On Investment
62%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,360 | £6,455 | £6,617 | £6,782 | £6,986 | £33,200 |
| Total Expenses | £7,397 | £7,453 | £7,512 | £7,572 | £7,635 | £37,568 |
| Profit Before Tax | £-1,037 | £-997 | £-895 | £-790 | £-649 | £-4,368 |
| Profit After Tax | £-1,037 | £-997 | £-895 | £-790 | £-649 | £-4,368 |
| Change In Property Value | £3,000 | £3,075 | £5,673 | £7,246 | £8,340 | £27,334 |
| Net Return | £1,963 | £2,078 | £4,779 | £6,456 | £7,690 | £22,966 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | 5% | 6% | 13% | 17% | 21% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change