Flat
B5
2 beds
1 bath
Masshouse Plaza, Masshouse Lane, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£53,485First YearProfit From Rental Income
£9,051
↗ 17%After 5 Years
Change In Property Value
£42,994
↗ 25%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,668 | £10,828 | £10,990 | £11,265 | £11,547 | £55,298 |
| Total Expenses | £8,696 | £8,762 | £8,819 | £8,888 | £8,959 | £44,124 |
| Profit Before Tax | £1,972 | £2,066 | £2,171 | £2,377 | £2,588 | £11,174 |
| Profit After Tax | £1,597 | £1,674 | £1,759 | £1,925 | £2,096 | £9,051 |
| Change In Property Value | £4,374 | £8,070 | £10,307 | £11,862 | £8,382 | £42,994 |
| Net Return | £5,971 | £9,743 | £12,065 | £13,787 | £10,478 | £52,046 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 18% | 23% | 26% | 20% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change