Terraced
B67
3 beds
1 bath
Stanhope Road, Smethwick B67
West Midlands, England · B67
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£8,192
↗ 12%After 5 Years
Change In Property Value
£52,391
↗ 23%After 5 Years
Return On Investment
87%
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 | £12,420 | £12,606 | £12,921 | £13,244 | £13,642 | £64,834 |
| Total Expenses | £10,867 | £10,897 | £10,940 | £10,983 | £11,033 | £54,720 |
| Profit Before Tax | £1,553 | £1,709 | £1,982 | £2,262 | £2,609 | £10,114 |
| Profit After Tax | £1,258 | £1,384 | £1,605 | £1,832 | £2,113 | £8,192 |
| Change In Property Value | £5,750 | £5,894 | £10,874 | £13,888 | £15,984 | £52,391 |
| Net Return | £7,008 | £7,278 | £12,479 | £15,720 | £18,097 | £60,583 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 10% | 10% | 18% | 22% | 26% | 87% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change