Flat B1 2 beds 2 baths

Holliday Street, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£15,867

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£52,391

↗ 23%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,104	£16,346	£16,754	£17,173	£17,688	£84,065
Total Expenses	£12,736	£12,806	£12,890	£12,975	£13,070	£64,476
Profit Before Tax	£3,368	£3,540	£3,865	£4,198	£4,619	£19,589
Profit After Tax	£2,728	£2,867	£3,130	£3,400	£3,741	£15,867
Change In Property Value	£5,750	£5,894	£10,874	£13,888	£15,984	£52,391
Net Return	£8,478	£8,761	£14,004	£17,289	£19,726	£68,258
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	13%	20%	25%	28%	98%

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