Terraced
B1
2 beds
1 bath
Albion Street, Birmingham, West Midlands B1
West Midlands, England · B1
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£27,901
↗ 23%After 5 Years
Change In Property Value
£87,697
↗ 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 | £24,144 | £24,506 | £25,119 | £25,747 | £26,519 | £126,035 |
| Total Expenses | £18,189 | £18,237 | £18,309 | £18,383 | £18,471 | £91,589 |
| Profit Before Tax | £5,955 | £6,269 | £6,810 | £7,364 | £8,049 | £34,446 |
| Profit After Tax | £4,823 | £5,078 | £5,516 | £5,965 | £6,519 | £27,901 |
| Change In Property Value | £9,625 | £9,866 | £18,202 | £23,248 | £26,756 | £87,697 |
| Net Return | £14,448 | £14,944 | £23,718 | £29,213 | £33,276 | £115,599 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 12% | 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