Flat B66 1 bed 1 bath

Regent Street, Smethwick B66

West Midlands, England · B66

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£5,960

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£27,334

↗ 23%After 5 Years

Return On Investment

90%

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	£7,647	£7,706	£7,771	£7,838	£7,909	£38,871
Profit Before Tax	£1,209	£1,283	£1,442	£1,606	£1,818	£7,358
Profit After Tax	£980	£1,039	£1,168	£1,301	£1,473	£5,960
Change In Property Value	£3,000	£3,075	£5,673	£7,246	£8,340	£27,334
Net Return	£3,980	£4,114	£6,842	£8,547	£9,812	£33,294
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	11%	11%	18%	23%	27%	90%

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