Flat B5 0 beds 1 bath

Masshouse, Birmingham Ews1 Compliant B5

West Midlands, England · B5

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£1,432

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£29,612

↗ 23%After 5 Years

Return On Investment

78%

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	£10,200	£10,353	£10,612	£10,877	£11,203	£53,245
Total Expenses	£10,078	£10,183	£10,292	£10,404	£10,520	£51,478
Profit Before Tax	£122	£170	£319	£473	£683	£1,768
Profit After Tax	£99	£138	£259	£383	£553	£1,432
Change In Property Value	£3,250	£3,331	£6,146	£7,850	£9,035	£29,612
Net Return	£3,349	£3,469	£6,405	£8,233	£9,588	£31,044
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	8%	9%	16%	21%	24%	78%

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