Semi Detached B67 4 beds 1 bath

Thimblemill Road, Smethwick B67

West Midlands, England · B67

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£6,808

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£68,336

↗ 23%After 5 Years

Return On Investment

80%

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	£15,012	£15,237	£15,618	£16,009	£16,489	£78,365
Total Expenses	£13,904	£13,938	£13,987	£14,037	£14,095	£69,960
Profit Before Tax	£1,108	£1,299	£1,632	£1,972	£2,394	£8,405
Profit After Tax	£898	£1,053	£1,322	£1,597	£1,939	£6,808
Change In Property Value	£7,500	£7,688	£14,183	£18,115	£20,849	£68,336
Net Return	£8,398	£8,740	£15,505	£19,713	£22,788	£75,143
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	9%	9%	17%	21%	24%	80%

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