Semi Detached
B66
3 beds
1 bath
Mafeking Road, Smethwick B66
West Midlands, England · B66
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£6,231
↗ 7%After 5 Years
Change In Property Value
£63,780
↗ 23%After 5 Years
Return On Investment
81%
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 | £14,016 | £14,226 | £14,582 | £14,946 | £15,395 | £73,165 |
| Total Expenses | £13,011 | £13,043 | £13,089 | £13,137 | £13,192 | £65,472 |
| Profit Before Tax | £1,005 | £1,183 | £1,492 | £1,810 | £2,202 | £7,693 |
| Profit After Tax | £814 | £958 | £1,209 | £1,466 | £1,784 | £6,231 |
| Change In Property Value | £7,000 | £7,175 | £13,238 | £16,908 | £19,459 | £63,780 |
| Net Return | £7,814 | £8,133 | £14,447 | £18,373 | £21,243 | £70,011 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 25% | 81% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change