Terraced B66 2 beds 1 bath

Lime Grove, Smethwick B66

West Midlands, England · B66

Initial Investment

First Year

£57,700First Year

Profit From Rental Income

After 5 Years

£9,254

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£43,051

↗ 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	£10,968	£11,133	£11,411	£11,696	£12,047	£57,254
Total Expenses	£9,095	£9,123	£9,162	£9,201	£9,247	£45,829
Profit Before Tax	£1,873	£2,009	£2,249	£2,495	£2,800	£11,425
Profit After Tax	£1,517	£1,627	£1,822	£2,021	£2,268	£9,254
Change In Property Value	£4,725	£4,843	£8,936	£11,413	£13,135	£43,051
Net Return	£6,242	£6,471	£10,757	£13,433	£15,403	£52,306
Return From Rental Income (%)	3%	3%	3%	4%	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