Flat
B5
1 bed
1 bath
Masshouse Plaza, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£49,600First YearProfit From Rental Income
£2,676
↗ 5%After 5 Years
Change In Property Value
£36,901
↗ 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 | £10,800 | £10,962 | £11,236 | £11,517 | £11,862 | £56,377 |
| Total Expenses | £10,437 | £10,521 | £10,611 | £10,704 | £10,801 | £53,074 |
| Profit Before Tax | £363 | £441 | £625 | £813 | £1,062 | £3,304 |
| Profit After Tax | £294 | £357 | £506 | £659 | £860 | £2,676 |
| Change In Property Value | £4,050 | £4,151 | £7,659 | £9,782 | £11,259 | £36,901 |
| Net Return | £4,344 | £4,509 | £8,165 | £10,441 | £12,119 | £39,577 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 9% | 9% | 16% | 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