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
£8,711
↗ 19%After 5 Years
Change In Property Value
£33,598
↗ 23%After 5 Years
Return On Investment
94%
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 | £10,740 | £10,901 | £11,174 | £11,453 | £11,797 | £56,064 |
| Total Expenses | £8,926 | £8,988 | £9,058 | £9,130 | £9,207 | £45,310 |
| Profit Before Tax | £1,814 | £1,913 | £2,115 | £2,323 | £2,589 | £10,754 |
| Profit After Tax | £1,469 | £1,549 | £1,713 | £1,881 | £2,097 | £8,711 |
| Change In Property Value | £3,688 | £3,780 | £6,974 | £8,907 | £10,251 | £33,598 |
| Net Return | £5,157 | £5,329 | £8,687 | £10,788 | £12,348 | £42,309 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 11% | 12% | 19% | 24% | 27% | 94% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change