Flat
B1
1 bed
1 bath
Granville Street, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£3,183
↗ 9%After 5 Years
Change In Property Value
£25,056
↗ 23%After 5 Years
Return On Investment
83%
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 | £7,704 | £7,820 | £8,015 | £8,215 | £8,462 | £40,216 |
| Total Expenses | £7,135 | £7,192 | £7,255 | £7,319 | £7,386 | £36,286 |
| Profit Before Tax | £569 | £627 | £760 | £897 | £1,076 | £3,930 |
| Profit After Tax | £461 | £508 | £616 | £726 | £872 | £3,183 |
| Change In Property Value | £2,750 | £2,819 | £5,201 | £6,642 | £7,645 | £25,056 |
| Net Return | £3,211 | £3,327 | £5,816 | £7,369 | £8,516 | £28,240 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 3% | 9% |
| Total Net Return (%) | 9% | 10% | 17% | 22% | 25% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change