Flat B5 1 bed 1 bath

Sirius, 90 Navigation Street, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£39,325First Year

Profit From Rental Income

After 5 Years

£3,599

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£29,100

↗ 23%After 5 Years

Return On Investment

83%

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	£9,552	£9,695	£9,938	£10,186	£10,492	£49,863
Total Expenses	£8,914	£8,994	£9,081	£9,169	£9,261	£45,419
Profit Before Tax	£638	£701	£857	£1,017	£1,230	£4,444
Profit After Tax	£517	£568	£694	£824	£997	£3,599
Change In Property Value	£3,194	£3,274	£6,040	£7,714	£8,878	£29,100
Net Return	£3,711	£3,841	£6,734	£8,538	£9,875	£32,699
Return From Rental Income (%)	1%	1%	2%	2%	3%	9%
Total Net Return (%)	9%	10%	17%	22%	25%	83%

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