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
£17,417
↗ 32%After 5 Years
Change In Property Value
£41,001
↗ 23%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,400 | £14,616 | £14,981 | £15,356 | £15,817 | £75,170 |
| Total Expenses | £10,582 | £10,649 | £10,729 | £10,810 | £10,899 | £53,668 |
| Profit Before Tax | £3,819 | £3,967 | £4,253 | £4,546 | £4,918 | £21,502 |
| Profit After Tax | £3,093 | £3,213 | £3,445 | £3,682 | £3,984 | £17,417 |
| Change In Property Value | £4,500 | £4,613 | £8,510 | £10,869 | £12,510 | £41,001 |
| Net Return | £7,593 | £7,826 | £11,955 | £14,552 | £16,493 | £58,418 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 14% | 14% | 22% | 26% | 30% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change