Flat
B5
1 bed
1 bath
Navigation Street, Birmingham, West Midlands B5
West Midlands, England · B5
View property listing
Initial Investment
£54,700First YearProfit From Rental Income
£4,334
↗ 8%After 5 Years
Change In Property Value
£40,774
↗ 23%After 5 Years
Return On Investment
82%
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 | £10,920 | £11,084 | £11,361 | £11,645 | £11,994 | £57,004 |
| Total Expenses | £10,194 | £10,256 | £10,327 | £10,399 | £10,477 | £51,653 |
| Profit Before Tax | £726 | £828 | £1,034 | £1,246 | £1,518 | £5,351 |
| Profit After Tax | £588 | £670 | £838 | £1,009 | £1,229 | £4,334 |
| Change In Property Value | £4,475 | £4,587 | £8,463 | £10,809 | £12,440 | £40,774 |
| Net Return | £5,063 | £5,257 | £9,300 | £11,818 | £13,669 | £45,108 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 9% | 10% | 17% | 22% | 25% | 82% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change