Flat B1 2 beds 2 baths

Frederick Street, Hockley, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£109,250First Year

Profit From Rental Income

After 5 Years

£28,338

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£84,785

↗ 25%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,636	£21,961	£22,290	£22,847	£23,418	£112,152
Total Expenses	£15,264	£15,346	£15,420	£15,518	£15,618	£77,166
Profit Before Tax	£6,372	£6,614	£6,870	£7,329	£7,801	£34,986
Profit After Tax	£5,161	£5,357	£5,564	£5,937	£6,319	£28,338
Change In Property Value	£8,625	£15,913	£20,325	£23,392	£16,530	£84,785
Net Return	£13,786	£21,271	£25,889	£29,328	£22,849	£113,123
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	13%	19%	24%	27%	21%	104%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change