Terraced B67 0 beds 0 baths

Barclay Road, Bearwood, Smethwick B67

West Midlands, England · B67

Initial Investment

First Year

£111,875First Year

Profit From Rental Income

After 5 Years

£19,059

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£80,294

↗ 23%After 5 Years

Return On Investment

89%

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	£20,448	£20,755	£21,274	£21,805	£22,460	£106,741
Total Expenses	£16,530	£16,572	£16,635	£16,699	£16,775	£83,212
Profit Before Tax	£3,918	£4,182	£4,639	£5,106	£5,684	£23,529
Profit After Tax	£3,173	£3,388	£3,757	£4,136	£4,604	£19,059
Change In Property Value	£8,813	£9,033	£16,666	£21,286	£24,498	£80,294
Net Return	£11,986	£12,420	£20,423	£25,422	£29,102	£99,353
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	11%	18%	23%	26%	89%

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