Terraced B66 2 beds 1 bath

Lime Grove, Smethwick, West Midlands B66

West Midlands, England · B66

Initial Investment

First Year

£57,985First Year

Profit From Rental Income

After 5 Years

£9,285

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£43,268

↗ 23%After 5 Years

Return On Investment

91%

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	£11,016	£11,181	£11,461	£11,747	£12,100	£57,505
Total Expenses	£9,138	£9,166	£9,205	£9,244	£9,290	£46,043
Profit Before Tax	£1,878	£2,015	£2,256	£2,503	£2,810	£11,462
Profit After Tax	£1,521	£1,632	£1,828	£2,027	£2,276	£9,285
Change In Property Value	£4,749	£4,867	£8,980	£11,470	£13,201	£43,268
Net Return	£6,270	£6,500	£10,808	£13,498	£15,477	£52,552
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	11%	11%	19%	23%	27%	91%

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