Flat
B5
2 beds
1 bath
Masshouse Plaza, Birmingham, West Midlands B5
West Midlands, England · B5
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£7,967
↗ 11%After 5 Years
Change In Property Value
£52,391
↗ 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 | £14,028 | £14,238 | £14,594 | £14,959 | £15,408 | £73,228 |
| Total Expenses | £12,528 | £12,595 | £12,674 | £12,754 | £12,842 | £63,392 |
| Profit Before Tax | £1,500 | £1,643 | £1,921 | £2,205 | £2,566 | £9,836 |
| Profit After Tax | £1,215 | £1,331 | £1,556 | £1,786 | £2,079 | £7,967 |
| Change In Property Value | £5,750 | £5,894 | £10,874 | £13,888 | £15,984 | £52,391 |
| Net Return | £6,965 | £7,225 | £12,430 | £15,675 | £18,063 | £60,358 |
| 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