Terraced
B1
2 beds
1 bath
Albion Street, Birmingham, West Midlands B1
West Midlands, England · B1
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£21,006
↗ 17%After 5 Years
Change In Property Value
£87,697
↗ 23%After 5 Years
Return On Investment
88%
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 | £22,332 | £22,667 | £23,234 | £23,814 | £24,529 | £116,576 |
| Total Expenses | £18,008 | £18,053 | £18,120 | £18,190 | £18,272 | £90,643 |
| Profit Before Tax | £4,324 | £4,614 | £5,113 | £5,625 | £6,257 | £25,933 |
| Profit After Tax | £3,502 | £3,737 | £4,142 | £4,556 | £5,068 | £21,006 |
| Change In Property Value | £9,625 | £9,866 | £18,202 | £23,248 | £26,756 | £87,697 |
| Net Return | £13,127 | £13,603 | £22,344 | £27,804 | £31,825 | £108,703 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 26% | 88% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change