Flat
B1
1 bed
1 bath
Albion House, Pope Street, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£10,046
↗ 19%After 5 Years
Change In Property Value
£39,862
↗ 23%After 5 Years
Return On Investment
93%
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 | £12,252 | £12,436 | £12,747 | £13,065 | £13,457 | £63,957 |
| Total Expenses | £10,168 | £10,233 | £10,307 | £10,382 | £10,464 | £51,555 |
| Profit Before Tax | £2,084 | £2,203 | £2,440 | £2,683 | £2,993 | £12,402 |
| Profit After Tax | £1,688 | £1,784 | £1,976 | £2,173 | £2,424 | £10,046 |
| Change In Property Value | £4,375 | £4,484 | £8,274 | £10,567 | £12,162 | £39,862 |
| Net Return | £6,063 | £6,269 | £10,250 | £12,740 | £14,586 | £49,908 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 11% | 12% | 19% | 24% | 27% | 93% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change