Detached B66 5 beds 2 baths

Claremont Road, Smethwick B66

West Midlands, England · B66

Initial Investment

First Year

£147,750First Year

Profit From Rental Income

After 5 Years

£16,562

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£103,642

↗ 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	£24,120	£24,482	£25,094	£25,721	£26,493	£125,910
Total Expenses	£20,964	£21,012	£21,084	£21,157	£21,245	£105,462
Profit Before Tax	£3,156	£3,470	£4,010	£4,564	£5,248	£20,447
Profit After Tax	£2,556	£2,811	£3,248	£3,697	£4,251	£16,562
Change In Property Value	£11,375	£11,659	£21,512	£27,475	£31,621	£103,642
Net Return	£13,931	£14,470	£24,760	£31,172	£35,872	£120,204
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