Flat
B5
2 beds
1 bath
Masshouse, Moor Street Ews1 Compliant B5
West Midlands, England · B5
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£7,564
↗ 11%After 5 Years
Change In Property Value
£50,113
↗ 23%After 5 Years
Return On Investment
86%
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 | £13,500 | £13,703 | £14,045 | £14,396 | £14,828 | £70,472 |
| Total Expenses | £12,079 | £12,145 | £12,222 | £12,301 | £12,387 | £61,133 |
| Profit Before Tax | £1,422 | £1,558 | £1,823 | £2,095 | £2,441 | £9,339 |
| Profit After Tax | £1,151 | £1,262 | £1,477 | £1,697 | £1,977 | £7,564 |
| Change In Property Value | £5,500 | £5,638 | £10,401 | £13,285 | £15,289 | £50,113 |
| Net Return | £6,651 | £6,899 | £11,878 | £14,982 | £17,267 | £57,677 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 10% | 10% | 18% | 22% | 26% | 86% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change