Flat
B5
2 beds
1 bath
Orion Building, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£6,506
↗ 9%After 5 Years
Change In Property Value
£51,252
↗ 23%After 5 Years
Return On Investment
84%
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 | £16,824 | £17,076 | £17,503 | £17,941 | £18,479 | £87,824 |
| Total Expenses | £15,660 | £15,802 | £15,953 | £16,107 | £16,269 | £79,791 |
| Profit Before Tax | £1,164 | £1,275 | £1,550 | £1,833 | £2,210 | £8,032 |
| Profit After Tax | £943 | £1,032 | £1,256 | £1,485 | £1,790 | £6,506 |
| Change In Property Value | £5,625 | £5,766 | £10,638 | £13,587 | £15,637 | £51,252 |
| Net Return | £6,568 | £6,798 | £11,893 | £15,072 | £17,427 | £57,758 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 9% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 25% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change