Flat
B1
1 bed
1 bath
Pope Street, Birmingham, West Midlands B1
West Midlands, England · B1
View property listing
Initial Investment
£45,250First YearProfit From Rental Income
£7,277
↗ 16%After 5 Years
Change In Property Value
£36,249
↗ 25%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,252 | £9,391 | £9,532 | £9,770 | £10,014 | £47,959 |
| Total Expenses | £7,671 | £7,735 | £7,790 | £7,856 | £7,923 | £38,974 |
| Profit Before Tax | £1,581 | £1,656 | £1,742 | £1,914 | £2,091 | £8,984 |
| Profit After Tax | £1,281 | £1,341 | £1,411 | £1,551 | £1,694 | £7,277 |
| Change In Property Value | £3,688 | £6,803 | £8,690 | £10,001 | £7,067 | £36,249 |
| Net Return | £4,968 | £8,145 | £10,100 | £11,551 | £8,761 | £43,526 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 11% | 18% | 22% | 26% | 19% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change