Flat
B1
1 bed
1 bath
Granville Street, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£11,918
↗ 22%After 5 Years
Change In Property Value
£39,862
↗ 23%After 5 Years
Return On Investment
97%
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 | £10,218 | £10,283 | £10,358 | £10,435 | £10,518 | £51,811 |
| Profit Before Tax | £2,526 | £2,653 | £2,901 | £3,155 | £3,479 | £14,714 |
| Profit After Tax | £2,046 | £2,149 | £2,349 | £2,556 | £2,818 | £11,918 |
| Change In Property Value | £4,375 | £4,484 | £8,274 | £10,567 | £12,162 | £39,862 |
| Net Return | £6,421 | £6,633 | £10,623 | £13,123 | £14,980 | £51,781 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 12% | 12% | 20% | 25% | 28% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change