Flat B5 1 bed 1 bath

Sirius Building, Navigation Street, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£9,981

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£41,001

↗ 23%After 5 Years

Return On Investment

93%

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	£13,464	£13,666	£14,008	£14,358	£14,789	£70,284
Total Expenses	£11,404	£11,491	£11,588	£11,687	£11,792	£57,962
Profit Before Tax	£2,060	£2,175	£2,420	£2,671	£2,996	£12,322
Profit After Tax	£1,669	£1,762	£1,960	£2,163	£2,427	£9,981
Change In Property Value	£4,500	£4,613	£8,510	£10,869	£12,510	£41,001
Net Return	£6,169	£6,374	£10,470	£13,033	£14,937	£50,982
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	11%	12%	19%	24%	27%	93%

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