Terraced B67 2 beds 1 bath

Rosefield Road, Smethwick B67

West Midlands, England · B67

Initial Investment

First Year

£57,385First Year

Profit From Rental Income

After 5 Years

£9,149

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£42,812

↗ 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	£10,896	£11,059	£11,336	£11,619	£11,968	£56,879
Total Expenses	£9,047	£9,074	£9,113	£9,152	£9,198	£45,583
Profit Before Tax	£1,849	£1,985	£2,223	£2,467	£2,770	£11,295
Profit After Tax	£1,498	£1,608	£1,801	£1,998	£2,244	£9,149
Change In Property Value	£4,699	£4,816	£8,886	£11,349	£13,062	£42,812
Net Return	£6,197	£6,424	£10,687	£13,348	£15,306	£51,961
Return From Rental Income (%)	3%	3%	3%	3%	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