Flat
B5
2 beds
2 baths
The Orion Building, 90 Navigation Street B5
West Midlands, England · B5
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£4,505
↗ 8%After 5 Years
Change In Property Value
£43,279
↗ 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 | £14,208 | £14,421 | £14,782 | £15,151 | £15,606 | £74,168 |
| Total Expenses | £13,459 | £13,584 | £13,717 | £13,852 | £13,994 | £68,605 |
| Profit Before Tax | £749 | £837 | £1,065 | £1,299 | £1,612 | £5,562 |
| Profit After Tax | £607 | £678 | £863 | £1,052 | £1,306 | £4,505 |
| Change In Property Value | £4,750 | £4,869 | £8,983 | £11,473 | £13,204 | £43,279 |
| Net Return | £5,357 | £5,547 | £9,846 | £12,525 | £14,510 | £47,785 |
| Return From Rental Income (%) | 1% | 1% | 1% | 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