Flat
B5
2 beds
1 bath
Masshouse Plaza, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£75,985First YearProfit From Rental Income
£6,810
↗ 9%After 5 Years
Change In Property Value
£56,935
↗ 23%After 5 Years
Return On Investment
84%
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 | £15,600 | £15,834 | £16,230 | £16,636 | £17,135 | £81,434 |
| Total Expenses | £14,407 | £14,498 | £14,600 | £14,705 | £14,817 | £73,027 |
| Profit Before Tax | £1,193 | £1,336 | £1,630 | £1,931 | £2,317 | £8,407 |
| Profit After Tax | £967 | £1,083 | £1,320 | £1,564 | £1,877 | £6,810 |
| Change In Property Value | £6,249 | £6,405 | £11,817 | £15,093 | £17,371 | £56,935 |
| Net Return | £7,215 | £7,487 | £13,137 | £16,657 | £19,248 | £63,745 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 9% | 10% | 17% | 22% | 25% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change