Flat B1 0 beds 0 baths

114 Pope Street, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£47,508

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£129,020

↗ 25%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,916	£33,410	£33,911	£34,759	£35,628	£170,623
Total Expenses	£22,183	£22,283	£22,374	£22,501	£22,630	£111,971
Profit Before Tax	£10,733	£11,127	£11,537	£12,258	£12,998	£58,652
Profit After Tax	£8,693	£9,013	£9,345	£9,929	£10,528	£47,508
Change In Property Value	£13,125	£24,216	£30,929	£35,596	£25,155	£129,020
Net Return	£21,818	£33,228	£40,274	£45,525	£35,683	£176,528
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	13%	19%	23%	26%	21%	102%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change