Flat
B5
1 bed
1 bath
The Orion Building, Navigation Street B5
West Midlands, England · B5
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£14,268
↗ 25%After 5 Years
Change In Property Value
£42,140
↗ 23%After 5 Years
Return On Investment
100%
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 | £13,836 | £14,044 | £14,395 | £14,754 | £15,197 | £72,226 |
| Total Expenses | £10,770 | £10,838 | £10,917 | £10,998 | £11,086 | £54,611 |
| Profit Before Tax | £3,066 | £3,205 | £3,477 | £3,756 | £4,111 | £17,615 |
| Profit After Tax | £2,483 | £2,596 | £2,817 | £3,043 | £3,330 | £14,268 |
| Change In Property Value | £4,625 | £4,741 | £8,746 | £11,171 | £12,857 | £42,140 |
| Net Return | £7,108 | £7,337 | £11,563 | £14,214 | £16,187 | £56,409 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 13% | 13% | 20% | 25% | 29% | 100% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change