Flat
B66
0 beds
0 baths
Waterloo Road, Smethwick B66
West Midlands, England · B66
View property listing
Initial Investment
£103,650First YearProfit From Rental Income
£-41,090
↘ -40%After 5 Years
Change In Property Value
£74,941
↗ 23%After 5 Years
Return On Investment
33%
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 | £8,400 | £8,526 | £8,739 | £8,958 | £9,226 | £43,849 |
| Total Expenses | £16,821 | £16,901 | £16,985 | £17,071 | £17,161 | £84,939 |
| Profit Before Tax | £-8,421 | £-8,375 | £-8,246 | £-8,114 | £-7,934 | £-41,090 |
| Profit After Tax | £-8,421 | £-8,375 | £-8,246 | £-8,114 | £-7,934 | £-41,090 |
| Change In Property Value | £8,225 | £8,431 | £15,555 | £19,867 | £22,865 | £74,941 |
| Net Return | £-196 | £56 | £7,308 | £11,753 | £14,930 | £33,851 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| Total Net Return (%) | 0% | 0% | 7% | 11% | 14% | 33% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change