Flat
B5
1 bed
1 bath
Masshouse Plaza, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£48,100First YearProfit From Rental Income
£2,755
↗ 6%After 5 Years
Change In Property Value
£35,762
↗ 23%After 5 Years
Return On Investment
80%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,576 | £9,720 | £9,963 | £10,212 | £10,518 | £49,988 |
| Total Expenses | £9,187 | £9,247 | £9,314 | £9,383 | £9,456 | £46,587 |
| Profit Before Tax | £389 | £473 | £648 | £829 | £1,062 | £3,401 |
| Profit After Tax | £315 | £383 | £525 | £671 | £860 | £2,755 |
| Change In Property Value | £3,925 | £4,023 | £7,423 | £9,480 | £10,911 | £35,762 |
| Net Return | £4,240 | £4,406 | £7,948 | £10,152 | £11,771 | £38,517 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 24% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change