Detached
B66
4 beds
3 baths
Hidden Lock, Smethwick B66
West Midlands, England · B66
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£10,633
↗ 8%After 5 Years
Change In Property Value
£95,670
↗ 23%After 5 Years
Return On Investment
78%
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 | £21,084 | £21,400 | £21,935 | £22,484 | £23,158 | £110,061 |
| Total Expenses | £19,272 | £19,315 | £19,379 | £19,445 | £19,523 | £96,934 |
| Profit Before Tax | £1,812 | £2,085 | £2,556 | £3,039 | £3,635 | £13,127 |
| Profit After Tax | £1,468 | £1,689 | £2,070 | £2,461 | £2,944 | £10,633 |
| Change In Property Value | £10,500 | £10,763 | £19,857 | £25,362 | £29,189 | £95,670 |
| Net Return | £11,968 | £12,452 | £21,927 | £27,823 | £32,133 | £106,302 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 24% | 78% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change