Flat B5 2 beds 1 bath

Masshouse, Moor Street B5

West Midlands, England · B5

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£-7,959

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£41,001

↗ 23%After 5 Years

Return On Investment

60%

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	£13,464	£13,666	£14,008	£14,358	£14,789	£70,284
Total Expenses	£15,288	£15,464	£15,645	£15,829	£16,017	£78,243
Profit Before Tax	£-1,824	£-1,799	£-1,637	£-1,471	£-1,228	£-7,959
Profit After Tax	£-1,824	£-1,799	£-1,637	£-1,471	£-1,228	£-7,959
Change In Property Value	£4,500	£4,613	£8,510	£10,869	£12,510	£41,001
Net Return	£2,676	£2,814	£6,873	£9,398	£11,281	£33,042
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	5%	5%	12%	17%	21%	60%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change