Terraced
B66
3 beds
1 bath
Bearwood Road, Smethwick B66
West Midlands, England · B66
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£9,382
↗ 11%After 5 Years
Change In Property Value
£63,780
↗ 23%After 5 Years
Return On Investment
85%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,844 | £15,067 | £15,443 | £15,829 | £16,304 | £77,488 |
| Total Expenses | £13,093 | £13,127 | £13,176 | £13,225 | £13,283 | £65,905 |
| Profit Before Tax | £1,751 | £1,939 | £2,268 | £2,604 | £3,021 | £11,583 |
| Profit After Tax | £1,418 | £1,571 | £1,837 | £2,109 | £2,447 | £9,382 |
| Change In Property Value | £7,000 | £7,175 | £13,238 | £16,908 | £19,459 | £63,780 |
| Net Return | £8,418 | £8,746 | £15,075 | £19,017 | £21,906 | £73,162 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 25% | 85% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change