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

£39,389

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£103,073

↗ 23%After 5 Years

Return On Investment

97%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,680	£32,155	£32,959	£33,783	£34,797	£165,374
Total Expenses	£23,121	£23,214	£23,338	£23,464	£23,608	£116,745
Profit Before Tax	£8,559	£8,941	£9,621	£10,319	£11,188	£48,629
Profit After Tax	£6,933	£7,242	£7,793	£8,358	£9,063	£39,389
Change In Property Value	£11,313	£11,595	£21,393	£27,324	£31,448	£103,073
Net Return	£18,245	£18,837	£29,187	£35,682	£40,510	£142,462
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	12%	13%	20%	24%	28%	97%

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