Flat
B5
2 beds
1 bath
Masshouse, Moor Street B5
West Midlands, England · B5
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£9,572
↗ 17%After 5 Years
Change In Property Value
£44,235
↗ 25%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,980 | £11,145 | £11,312 | £11,595 | £11,885 | £56,916 |
| Total Expenses | £8,890 | £8,956 | £9,014 | £9,084 | £9,155 | £45,098 |
| Profit Before Tax | £2,091 | £2,189 | £2,298 | £2,511 | £2,729 | £11,817 |
| Profit After Tax | £1,693 | £1,773 | £1,862 | £2,034 | £2,211 | £9,572 |
| Change In Property Value | £4,500 | £8,303 | £10,604 | £12,204 | £8,624 | £44,235 |
| Net Return | £6,193 | £10,075 | £12,466 | £14,238 | £10,835 | £53,808 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 18% | 23% | 26% | 20% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change