Flat B5 2 beds 1 bath

Navigation Street, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£60,400First Year

Profit From Rental Income

After 5 Years

£5,711

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£45,101

↗ 23%After 5 Years

Return On Investment

84%

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	£12,084	£12,265	£12,572	£12,886	£13,273	£63,080
Total Expenses	£11,064	£11,128	£11,202	£11,277	£11,358	£56,030
Profit Before Tax	£1,020	£1,137	£1,370	£1,609	£1,914	£7,051
Profit After Tax	£826	£921	£1,110	£1,303	£1,551	£5,711
Change In Property Value	£4,950	£5,074	£9,361	£11,956	£13,760	£45,101
Net Return	£5,776	£5,995	£10,471	£13,260	£15,311	£50,812
Return From Rental Income (%)	1%	2%	2%	2%	3%	9%
Total Net Return (%)	10%	10%	17%	22%	25%	84%

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