Flat
B92
2 beds
1 bath
Masons Way, Solihull, West Midlands B92
West Midlands, England · B92
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£-2,131
↘ -4%After 5 Years
Change In Property Value
£38,092
↗ 25%After 5 Years
Return On Investment
76%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,128 | £7,235 | £7,343 | £7,527 | £7,715 | £36,949 |
| Total Expenses | £7,700 | £7,761 | £7,812 | £7,873 | £7,934 | £39,080 |
| Profit Before Tax | £-572 | £-526 | £-469 | £-346 | £-219 | £-2,131 |
| Profit After Tax | £-572 | £-526 | £-469 | £-346 | £-219 | £-2,131 |
| Change In Property Value | £3,875 | £7,149 | £9,131 | £10,509 | £7,427 | £38,092 |
| Net Return | £3,303 | £6,624 | £8,662 | £10,164 | £7,208 | £35,960 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | 7% | 14% | 18% | 21% | 15% | 76% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change