Flat
B5
2 beds
1 bath
The Orion, 90 Navigation Street B5
West Midlands, England · B5
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£11,064
↗ 19%After 5 Years
Change In Property Value
£47,922
↗ 25%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,892 | £12,070 | £12,251 | £12,558 | £12,872 | £61,643 |
| Total Expenses | £9,463 | £9,531 | £9,590 | £9,663 | £9,737 | £47,984 |
| Profit Before Tax | £2,429 | £2,539 | £2,661 | £2,895 | £3,135 | £13,659 |
| Profit After Tax | £1,967 | £2,057 | £2,156 | £2,345 | £2,539 | £11,064 |
| Change In Property Value | £4,875 | £8,994 | £11,488 | £13,221 | £9,343 | £47,922 |
| Net Return | £6,842 | £11,051 | £13,643 | £15,566 | £11,882 | £58,986 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 11% | 19% | 23% | 26% | 20% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change