Terraced
B66
4 beds
2 baths
Barrett Street, Smethwick B66
West Midlands, England · B66
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£19,790
↗ 17%After 5 Years
Change In Property Value
£83,142
↗ 23%After 5 Years
Return On Investment
89%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,168 | £21,486 | £22,023 | £22,573 | £23,250 | £110,500 |
| Total Expenses | £17,098 | £17,141 | £17,206 | £17,272 | £17,350 | £86,068 |
| Profit Before Tax | £4,070 | £4,344 | £4,817 | £5,301 | £5,900 | £24,432 |
| Profit After Tax | £3,297 | £3,519 | £3,902 | £4,294 | £4,779 | £19,790 |
| Change In Property Value | £9,125 | £9,353 | £17,257 | £22,040 | £25,367 | £83,142 |
| Net Return | £12,422 | £12,872 | £21,158 | £26,334 | £30,146 | £102,932 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 26% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change