Flat
B1
0 beds
1 bath
Pope Street, Birmingham, West Midlands B1
West Midlands, England · B1
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£1,974
↗ 6%After 5 Years
Change In Property Value
£22,779
↗ 23%After 5 Years
Return On Investment
80%
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 | £7,284 | £7,393 | £7,578 | £7,768 | £8,001 | £38,023 |
| Total Expenses | £6,984 | £7,047 | £7,115 | £7,184 | £7,256 | £35,587 |
| Profit Before Tax | £300 | £346 | £463 | £583 | £744 | £2,437 |
| Profit After Tax | £243 | £280 | £375 | £472 | £603 | £1,974 |
| Change In Property Value | £2,500 | £2,563 | £4,728 | £6,038 | £6,950 | £22,779 |
| Net Return | £2,743 | £2,843 | £5,103 | £6,511 | £7,553 | £24,752 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 6% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 24% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change