Flat B1 2 beds 2 baths

Holliday Street, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£82,982First Year

Profit From Rental Income

After 5 Years

£20,297

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£66,341

↗ 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	£16,920	£17,174	£17,431	£17,867	£18,314	£87,706
Total Expenses	£12,378	£12,453	£12,520	£12,605	£12,693	£62,648
Profit Before Tax	£4,542	£4,721	£4,912	£5,262	£5,621	£25,058
Profit After Tax	£3,679	£3,824	£3,978	£4,262	£4,553	£20,297
Change In Property Value	£6,749	£12,451	£15,903	£18,303	£12,934	£66,341
Net Return	£10,428	£16,275	£19,882	£22,565	£17,488	£86,638
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
Total Net Return (%)	13%	20%	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