Flat
B5
2 beds
1 bath
Orion Building, Navigation Street, Birmingham City Centre B5
West Midlands, England · B5
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£19,092
↗ 27%After 5 Years
Change In Property Value
£52,391
↗ 23%After 5 Years
Return On Investment
102%
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 | £17,196 | £17,454 | £17,890 | £18,338 | £18,888 | £89,765 |
| Total Expenses | £13,065 | £13,142 | £13,233 | £13,326 | £13,429 | £66,195 |
| Profit Before Tax | £4,131 | £4,312 | £4,657 | £5,011 | £5,459 | £23,571 |
| Profit After Tax | £3,346 | £3,493 | £3,772 | £4,059 | £4,422 | £19,092 |
| Change In Property Value | £5,750 | £5,894 | £10,874 | £13,888 | £15,984 | £52,391 |
| Net Return | £9,096 | £9,387 | £14,646 | £17,947 | £20,406 | £71,483 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 13% | 13% | 21% | 26% | 29% | 102% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change