Terraced
B66
3 beds
1 bath
Bearwood Road, Smethwick B66
West Midlands, England · B66
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£14,680
↗ 17%After 5 Years
Change In Property Value
£63,780
↗ 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 | £16,236 | £16,480 | £16,892 | £17,314 | £17,833 | £84,754 |
| Total Expenses | £13,233 | £13,268 | £13,320 | £13,374 | £13,436 | £66,631 |
| Profit Before Tax | £3,003 | £3,211 | £3,571 | £3,940 | £4,397 | £18,123 |
| Profit After Tax | £2,433 | £2,601 | £2,893 | £3,192 | £3,562 | £14,680 |
| Change In Property Value | £7,000 | £7,175 | £13,238 | £16,908 | £19,459 | £63,780 |
| Net Return | £9,433 | £9,776 | £16,130 | £20,099 | £23,021 | £78,459 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| 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