Flat B5 1 bed 1 bath

Masshouse Plaza, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£-1,641

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£22,779

↗ 23%After 5 Years

Return On Investment

68%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,096	£6,187	£6,342	£6,501	£6,696	£31,822
Total Expenses	£6,577	£6,632	£6,691	£6,750	£6,813	£33,463
Profit Before Tax	£-481	£-445	£-349	£-250	£-117	£-1,641
Profit After Tax	£-481	£-445	£-349	£-250	£-117	£-1,641
Change In Property Value	£2,500	£2,563	£4,728	£6,038	£6,950	£22,779
Net Return	£2,019	£2,118	£4,379	£5,789	£6,833	£21,137
Return From Rental Income (%)	-2%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	7%	7%	14%	19%	22%	68%

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