Flat
B1
0 beds
0 baths
109-111 Pope Street, Jewellery Quarter, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£277,250First YearProfit From Rental Income
£79,518
↗ 29%After 5 Years
Change In Property Value
£202,746
↗ 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 | £51,732 | £52,508 | £53,296 | £54,628 | £55,994 | £268,157 |
| Total Expenses | £33,718 | £33,845 | £33,965 | £34,140 | £34,319 | £169,987 |
| Profit Before Tax | £18,014 | £18,663 | £19,331 | £20,488 | £21,674 | £98,170 |
| Profit After Tax | £14,592 | £15,117 | £15,658 | £16,595 | £17,556 | £79,518 |
| Change In Property Value | £20,625 | £38,053 | £48,602 | £55,937 | £39,529 | £202,746 |
| Net Return | £35,217 | £53,170 | £64,260 | £72,532 | £57,085 | £282,264 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 13% | 19% | 23% | 26% | 21% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change