Flat B66 1 bed 1 bath

Crocketts Lane, Smethwick B66

West Midlands, England · B66

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£7,988

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£28,473

↗ 23%After 5 Years

Return On Investment

95%

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	£9,600	£9,744	£9,988	£10,237	£10,544	£50,113
Total Expenses	£7,919	£7,980	£8,047	£8,116	£8,189	£40,251
Profit Before Tax	£1,681	£1,764	£1,941	£2,121	£2,355	£9,862
Profit After Tax	£1,361	£1,429	£1,572	£1,718	£1,908	£7,988
Change In Property Value	£3,125	£3,203	£5,910	£7,548	£8,687	£28,473
Net Return	£4,486	£4,632	£7,482	£9,266	£10,595	£36,461
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	12%	12%	19%	24%	28%	95%

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