Flat
B66
2 beds
1 bath
New Hope Road, Smethwick, West Midlands B66
West Midlands, England · B66
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£-5,362
↘ -17%After 5 Years
Change In Property Value
£22,779
↗ 23%After 5 Years
Return On Investment
56%
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 | £5,304 | £5,384 | £5,518 | £5,656 | £5,826 | £27,688 |
| Total Expenses | £6,498 | £6,552 | £6,608 | £6,666 | £6,726 | £33,050 |
| Profit Before Tax | £-1,194 | £-1,168 | £-1,090 | £-1,010 | £-900 | £-5,362 |
| Profit After Tax | £-1,194 | £-1,168 | £-1,090 | £-1,010 | £-900 | £-5,362 |
| Change In Property Value | £2,500 | £2,563 | £4,728 | £6,038 | £6,950 | £22,779 |
| Net Return | £1,306 | £1,394 | £3,638 | £5,029 | £6,050 | £17,417 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -17% |
| Total Net Return (%) | 4% | 4% | 12% | 16% | 20% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change