Terraced B66 6 beds 3 baths

Edgbaston Road, Smethwick B66

West Midlands, England · B66

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£20,431

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£125,282

↗ 23%After 5 Years

Return On Investment

81%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,148	£29,585	£30,325	£31,083	£32,015	£152,157
Total Expenses	£25,236	£25,291	£25,376	£25,463	£25,567	£126,933
Profit Before Tax	£3,912	£4,294	£4,949	£5,620	£6,449	£25,224
Profit After Tax	£3,169	£3,478	£4,009	£4,552	£5,224	£20,431
Change In Property Value	£13,750	£14,094	£26,003	£33,212	£38,223	£125,282
Net Return	£16,919	£17,572	£30,012	£37,764	£43,447	£145,713
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	9%	10%	17%	21%	24%	81%

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