Terraced
B66
2 beds
1 bath
Edith Road, Smethwick B66
West Midlands, England · B66
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£5,266
↗ 10%After 5 Years
Change In Property Value
£41,001
↗ 23%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,540 | £9,683 | £9,925 | £10,173 | £10,479 | £49,800 |
| Total Expenses | £8,596 | £8,621 | £8,656 | £8,692 | £8,733 | £43,298 |
| Profit Before Tax | £945 | £1,062 | £1,269 | £1,481 | £1,745 | £6,502 |
| Profit After Tax | £765 | £860 | £1,028 | £1,200 | £1,414 | £5,266 |
| Change In Property Value | £4,500 | £4,613 | £8,510 | £10,869 | £12,510 | £41,001 |
| Net Return | £5,265 | £5,473 | £9,538 | £12,069 | £13,923 | £46,268 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 25% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change