Flat
B66
3 beds
0 baths
Bearwood Road, Smethwick B66
West Midlands, England · B66
View property listing
Initial Investment
£69,999First YearProfit From Rental Income
£945
↗ 1%After 5 Years
Change In Property Value
£52,390
↗ 23%After 5 Years
Return On Investment
76%
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 | £12,192 | £12,375 | £12,684 | £13,001 | £13,391 | £63,644 |
| Total Expenses | £12,344 | £12,409 | £12,483 | £12,558 | £12,640 | £62,434 |
| Profit Before Tax | £-152 | £-34 | £202 | £443 | £752 | £1,210 |
| Profit After Tax | £-152 | £-34 | £163 | £359 | £609 | £945 |
| Change In Property Value | £5,750 | £5,894 | £10,874 | £13,888 | £15,984 | £52,390 |
| Net Return | £5,598 | £5,860 | £11,037 | £14,247 | £16,593 | £53,335 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 1% |
| Total Net Return (%) | 8% | 8% | 16% | 20% | 24% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change