Flat
B66
2 beds
1 bath
Cape Hill, Smethwick B66
West Midlands, England · B66
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£8,286
↗ 22%After 5 Years
Change In Property Value
£27,334
↗ 23%After 5 Years
Return On Investment
96%
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 | £8,856 | £8,989 | £9,214 | £9,444 | £9,727 | £46,230 |
| Total Expenses | £7,097 | £7,143 | £7,197 | £7,252 | £7,311 | £35,999 |
| Profit Before Tax | £1,759 | £1,846 | £2,017 | £2,192 | £2,416 | £10,230 |
| Profit After Tax | £1,425 | £1,495 | £1,634 | £1,776 | £1,957 | £8,286 |
| Change In Property Value | £3,000 | £3,075 | £5,673 | £7,246 | £8,340 | £27,334 |
| Net Return | £4,425 | £4,570 | £7,307 | £9,022 | £10,297 | £35,621 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 12% | 12% | 20% | 24% | 28% | 96% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change