Flat
B5
2 beds
2 baths
Navigation Street, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£8,563
↗ 16%After 5 Years
Change In Property Value
£41,778
↗ 25%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,368 | £10,524 | £10,681 | £10,948 | £11,222 | £53,743 |
| Total Expenses | £8,507 | £8,572 | £8,629 | £8,697 | £8,767 | £43,172 |
| Profit Before Tax | £1,861 | £1,951 | £2,052 | £2,251 | £2,455 | £10,571 |
| Profit After Tax | £1,508 | £1,581 | £1,663 | £1,823 | £1,988 | £8,563 |
| Change In Property Value | £4,250 | £7,841 | £10,015 | £11,526 | £8,145 | £41,778 |
| Net Return | £5,758 | £9,422 | £11,678 | £13,350 | £10,134 | £50,340 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 11% | 18% | 22% | 26% | 19% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change