Flat B5 1 bed 1 bath

Masshouse Plaza (Hive), Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£10,136

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£34,168

↗ 23%After 5 Years

Return On Investment

96%

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	£11,220	£11,388	£11,673	£11,965	£12,324	£58,570
Total Expenses	£9,073	£9,136	£9,208	£9,281	£9,359	£46,057
Profit Before Tax	£2,147	£2,252	£2,465	£2,684	£2,965	£12,513
Profit After Tax	£1,739	£1,824	£1,997	£2,174	£2,401	£10,136
Change In Property Value	£3,750	£3,844	£7,092	£9,058	£10,425	£34,168
Net Return	£5,489	£5,668	£9,089	£11,232	£12,826	£44,304
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	12%	12%	20%	24%	28%	96%

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