Terraced
B67
2 beds
1 bath
Katherine Road, Smethwick B67
West Midlands, England · B67
View property listing
Initial Investment
£73,600First YearProfit From Rental Income
£12,429
↗ 17%After 5 Years
Change In Property Value
£55,124
↗ 23%After 5 Years
Return On Investment
92%
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 | £14,040 | £14,251 | £14,607 | £14,972 | £15,421 | £73,291 |
| Total Expenses | £11,505 | £11,538 | £11,584 | £11,632 | £11,687 | £57,947 |
| Profit Before Tax | £2,535 | £2,713 | £3,023 | £3,340 | £3,734 | £15,344 |
| Profit After Tax | £2,053 | £2,197 | £2,448 | £2,706 | £3,024 | £12,429 |
| Change In Property Value | £6,050 | £6,201 | £11,441 | £14,613 | £16,818 | £55,124 |
| Net Return | £8,103 | £8,399 | £13,890 | £17,319 | £19,843 | £67,553 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 11% | 19% | 24% | 27% | 92% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change