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
£-7,703
↘ -16%After 5 Years
Change In Property Value
£35,307
↗ 23%After 5 Years
Return On Investment
58%
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 | £7,416 | £7,601 | £7,829 | £37,209 |
| Total Expenses | £8,862 | £8,919 | £8,980 | £9,043 | £9,108 | £44,912 |
| Profit Before Tax | £-1,734 | £-1,684 | £-1,564 | £-1,441 | £-1,279 | £-7,703 |
| Profit After Tax | £-1,734 | £-1,684 | £-1,564 | £-1,441 | £-1,279 | £-7,703 |
| Change In Property Value | £3,875 | £3,972 | £7,328 | £9,360 | £10,772 | £35,307 |
| Net Return | £2,141 | £2,288 | £5,764 | £7,918 | £9,493 | £27,604 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | 5% | 5% | 12% | 17% | 20% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change