Terraced
B66
3 beds
1 bath
Rosebery Road, Smethwick, West Midlands B66
West Midlands, England · B66
View property listing
Initial Investment
£60,985First YearProfit From Rental Income
£9,870
↗ 16%After 5 Years
Change In Property Value
£45,546
↗ 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 | £11,592 | £11,766 | £12,060 | £12,362 | £12,732 | £60,512 |
| Total Expenses | £9,592 | £9,621 | £9,661 | £9,702 | £9,750 | £48,327 |
| Profit Before Tax | £2,000 | £2,145 | £2,399 | £2,659 | £2,982 | £12,185 |
| Profit After Tax | £1,620 | £1,737 | £1,943 | £2,154 | £2,416 | £9,870 |
| Change In Property Value | £4,999 | £5,124 | £9,453 | £12,074 | £13,896 | £45,546 |
| Net Return | £6,619 | £6,861 | £11,396 | £14,228 | £16,312 | £55,415 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 11% | 11% | 19% | 23% | 27% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change