Flat B1 2 beds 2 baths

Frederick Street, Hockley, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£146,875First Year

Profit From Rental Income

After 5 Years

£39,769

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£111,203

↗ 25%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,368	£28,794	£29,225	£29,956	£30,705	£147,048
Total Expenses	£19,396	£19,489	£19,573	£19,688	£19,805	£97,950
Profit Before Tax	£8,972	£9,305	£9,653	£10,268	£10,900	£49,098
Profit After Tax	£7,267	£7,537	£7,819	£8,317	£8,829	£39,769
Change In Property Value	£11,313	£20,872	£26,658	£30,681	£21,681	£111,203
Net Return	£18,580	£28,409	£34,476	£38,998	£30,510	£150,972
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	19%	23%	27%	21%	103%

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