Terraced B66 3 beds 3 baths

Edgbaston Road, Smethwick B66

West Midlands, England · B66

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£23,397

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£113,893

↗ 23%After 5 Years

Return On Investment

84%

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	£27,816	£28,233	£28,939	£29,663	£30,552	£145,203
Total Expenses	£23,119	£23,172	£23,254	£23,337	£23,437	£116,319
Profit Before Tax	£4,697	£5,061	£5,685	£6,326	£7,116	£28,885
Profit After Tax	£3,804	£4,099	£4,605	£5,124	£5,764	£23,397
Change In Property Value	£12,500	£12,813	£23,639	£30,192	£34,749	£113,893
Net Return	£16,304	£16,912	£28,244	£35,316	£40,512	£137,289
Return From Rental Income (%)	2%	3%	3%	3%	4%	14%
Total Net Return (%)	10%	10%	17%	22%	25%	84%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change