Flat B66 2 beds 1 bath

Crocketts Lane, Smethwick B66

West Midlands, England · B66

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£12,603

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£39,862

↗ 23%After 5 Years

Return On Investment

98%

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	£12,924	£13,118	£13,446	£13,782	£14,195	£67,465
Total Expenses	£10,236	£10,301	£10,377	£10,454	£10,538	£51,905
Profit Before Tax	£2,688	£2,817	£3,069	£3,328	£3,657	£15,560
Profit After Tax	£2,178	£2,282	£2,486	£2,696	£2,962	£12,603
Change In Property Value	£4,375	£4,484	£8,274	£10,567	£12,162	£39,862
Net Return	£6,553	£6,766	£10,760	£13,263	£15,124	£52,466
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	12%	13%	20%	25%	28%	98%

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