Flat B5 1 bed 1 bath

Masshouse Plaza, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£49,600First Year

Profit From Rental Income

After 5 Years

£6,609

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£36,901

↗ 23%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,800	£10,962	£11,236	£11,517	£11,862	£56,377
Total Expenses	£9,507	£9,570	£9,640	£9,712	£9,789	£48,218
Profit Before Tax	£1,293	£1,392	£1,596	£1,805	£2,073	£8,160
Profit After Tax	£1,047	£1,128	£1,293	£1,462	£1,679	£6,609
Change In Property Value	£4,050	£4,151	£7,659	£9,782	£11,259	£36,901
Net Return	£5,097	£5,279	£8,952	£11,244	£12,938	£43,511
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	10%	11%	18%	23%	26%	88%

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