Flat B5 1 bed 1 bath

Sirius, 90 Navigation Street, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£834

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£29,612

↗ 23%After 5 Years

Return On Investment

76%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,932	£8,051	£8,252	£8,459	£8,712	£41,406
Total Expenses	£7,951	£8,009	£8,072	£8,136	£8,204	£40,373
Profit Before Tax	£-19	£42	£180	£322	£508	£1,033
Profit After Tax	£-19	£34	£146	£261	£411	£834
Change In Property Value	£3,250	£3,331	£6,146	£7,850	£9,035	£29,612
Net Return	£3,231	£3,365	£6,292	£8,111	£9,446	£30,446
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	8%	8%	16%	20%	24%	76%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change