Flat
B1
1 bed
1 bath
Albion House, 75 Pope Street, Birmingham, West Midlands B1
West Midlands, England · B1
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£14,230
↗ 24%After 5 Years
Change In Property Value
£44,418
↗ 23%After 5 Years
Return On Investment
99%
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 | £14,196 | £14,409 | £14,769 | £15,138 | £15,593 | £74,105 |
| Total Expenses | £11,156 | £11,224 | £11,303 | £11,383 | £11,471 | £56,537 |
| Profit Before Tax | £3,040 | £3,185 | £3,467 | £3,755 | £4,121 | £17,568 |
| Profit After Tax | £2,462 | £2,580 | £2,808 | £3,042 | £3,338 | £14,230 |
| Change In Property Value | £4,875 | £4,997 | £9,219 | £11,775 | £13,552 | £44,418 |
| Net Return | £7,337 | £7,577 | £12,027 | £14,817 | £16,890 | £58,648 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 12% | 13% | 20% | 25% | 28% | 99% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change