Flat B5 1 bed 1 bath

Orion Building, Navigation Street, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£10,748

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£35,307

↗ 23%After 5 Years

Return On Investment

97%

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	£11,592	£11,766	£12,060	£12,362	£12,732	£60,512
Total Expenses	£9,309	£9,372	£9,445	£9,519	£9,598	£47,243
Profit Before Tax	£2,283	£2,394	£2,615	£2,843	£3,134	£13,269
Profit After Tax	£1,849	£1,939	£2,119	£2,303	£2,539	£10,748
Change In Property Value	£3,875	£3,972	£7,328	£9,360	£10,772	£35,307
Net Return	£5,724	£5,911	£9,447	£11,662	£13,311	£46,055
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	12%	20%	25%	28%	97%

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