Flat
B66
2 beds
0 baths
Laurel Drive, Smethwick B66
West Midlands, England · B66
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£79
↗ 0%After 5 Years
Change In Property Value
£47,835
↗ 23%After 5 Years
Return On Investment
75%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,136 | £11,303 | £11,586 | £11,875 | £12,232 | £58,131 |
| Total Expenses | £11,445 | £11,508 | £11,579 | £11,652 | £11,730 | £57,915 |
| Profit Before Tax | £-309 | £-205 | £6 | £223 | £501 | £216 |
| Profit After Tax | £-309 | £-205 | £6 | £181 | £406 | £79 |
| Change In Property Value | £5,250 | £5,381 | £9,928 | £12,681 | £14,594 | £47,835 |
| Net Return | £4,941 | £5,176 | £9,935 | £12,862 | £15,000 | £47,914 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 8% | 8% | 16% | 20% | 23% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change