Flat
B5
1 bed
1 bath
Masshouse Plaza, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£49,600First YearProfit From Rental Income
£7,791
↗ 16%After 5 Years
Change In Property Value
£39,812
↗ 25%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,888 | £10,036 | £10,187 | £10,442 | £10,703 | £51,255 |
| Total Expenses | £8,201 | £8,266 | £8,322 | £8,389 | £8,458 | £41,637 |
| Profit Before Tax | £1,687 | £1,770 | £1,865 | £2,052 | £2,244 | £9,619 |
| Profit After Tax | £1,366 | £1,434 | £1,511 | £1,662 | £1,818 | £7,791 |
| Change In Property Value | £4,050 | £7,472 | £9,544 | £10,984 | £7,762 | £39,812 |
| Net Return | £5,416 | £8,906 | £11,054 | £12,646 | £9,580 | £47,603 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 19% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change