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

£28,030

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£78,586

↗ 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	£24,156	£24,518	£25,131	£25,760	£26,532	£126,098
Total Expenses	£18,103	£18,186	£18,290	£18,397	£18,517	£91,492
Profit Before Tax	£6,053	£6,333	£6,841	£7,363	£8,016	£34,605
Profit After Tax	£4,903	£5,129	£5,541	£5,964	£6,493	£28,030
Change In Property Value	£8,625	£8,841	£16,311	£20,833	£23,977	£78,586
Net Return	£13,528	£13,970	£21,852	£26,797	£30,469	£106,616
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
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