Flat
B66
2 beds
1 bath
Kinsey Road, Smethwick B66
West Midlands, England · B66
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£-4,865
↘ -14%After 5 Years
Change In Property Value
£25,056
↗ 23%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,832 | £5,919 | £6,067 | £6,219 | £6,406 | £30,444 |
| Total Expenses | £6,947 | £7,002 | £7,060 | £7,119 | £7,180 | £35,309 |
| Profit Before Tax | £-1,115 | £-1,083 | £-992 | £-900 | £-775 | £-4,865 |
| Profit After Tax | £-1,115 | £-1,083 | £-992 | £-900 | £-775 | £-4,865 |
| Change In Property Value | £2,750 | £2,819 | £5,201 | £6,642 | £7,645 | £25,056 |
| Net Return | £1,635 | £1,736 | £4,208 | £5,742 | £6,870 | £20,191 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | 5% | 5% | 12% | 17% | 20% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change