Flat B5 2 beds 1 bath

Masshouse, Moor Street Ews1 Compliant B5

West Midlands, England · B5

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£13,565

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£54,066

↗ 25%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,416	£13,617	£13,821	£14,167	£14,521	£69,543
Total Expenses	£10,420	£10,490	£10,552	£10,628	£10,706	£52,796
Profit Before Tax	£2,996	£3,127	£3,270	£3,539	£3,815	£16,747
Profit After Tax	£2,427	£2,533	£2,649	£2,867	£3,090	£13,565
Change In Property Value	£5,500	£10,148	£12,961	£14,916	£10,541	£54,066
Net Return	£7,927	£12,680	£15,609	£17,783	£13,631	£67,631
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	12%	19%	23%	27%	20%	101%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change