Flat B5 2 beds 1 bath

Masshouse Plaza, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£14,203

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£45,557

↗ 23%After 5 Years

Return On Investment

98%

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	£14,400	£14,616	£14,981	£15,356	£15,817	£75,170
Total Expenses	£11,375	£11,443	£11,522	£11,603	£11,692	£57,635
Profit Before Tax	£3,025	£3,173	£3,459	£3,753	£4,124	£17,535
Profit After Tax	£2,450	£2,570	£2,802	£3,040	£3,341	£14,203
Change In Property Value	£5,000	£5,125	£9,456	£12,077	£13,899	£45,557
Net Return	£7,450	£7,695	£12,258	£15,116	£17,240	£59,760
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	12%	13%	20%	25%	28%	98%

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