Flat
B1
1 bed
1 bath
Albion House, Pope Street, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£10,861
↗ 20%After 5 Years
Change In Property Value
£39,862
↗ 23%After 5 Years
Return On Investment
95%
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 | £12,744 | £12,935 | £13,259 | £13,590 | £13,998 | £66,525 |
| Total Expenses | £10,468 | £10,538 | £10,619 | £10,702 | £10,790 | £53,117 |
| Profit Before Tax | £2,276 | £2,397 | £2,639 | £2,888 | £3,207 | £13,409 |
| Profit After Tax | £1,844 | £1,941 | £2,138 | £2,340 | £2,598 | £10,861 |
| Change In Property Value | £4,375 | £4,484 | £8,274 | £10,567 | £12,162 | £39,862 |
| Net Return | £6,219 | £6,426 | £10,412 | £12,907 | £14,760 | £50,723 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 12% | 12% | 19% | 24% | 28% | 95% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change