Flat B66 2 beds 1 bath

Crocketts Lane, Smethwick B66

West Midlands, England · B66

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£-1,579

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£39,862

↗ 23%After 5 Years

Return On Investment

72%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,276	£9,415	£9,651	£9,892	£10,189	£48,422
Total Expenses	£9,871	£9,931	£9,997	£10,065	£10,137	£50,001
Profit Before Tax	£-595	£-515	£-347	£-173	£51	£-1,579
Profit After Tax	£-595	£-515	£-347	£-173	£51	£-1,579
Change In Property Value	£4,375	£4,484	£8,274	£10,567	£12,162	£39,862
Net Return	£3,780	£3,969	£7,927	£10,394	£12,213	£38,283
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	7%	7%	15%	19%	23%	72%

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