Flat B1 1 bed 1 bath

Holliday Street, Birmingham, West Midlands B1

West Midlands, England · B1

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£4,982

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£29,612

↗ 23%After 5 Years

Return On Investment

86%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,468	£9,610	£9,850	£10,097	£10,399	£49,424
Total Expenses	£8,507	£8,576	£8,652	£8,729	£8,810	£43,274
Profit Before Tax	£961	£1,034	£1,199	£1,368	£1,589	£6,151
Profit After Tax	£779	£838	£971	£1,108	£1,287	£4,982
Change In Property Value	£3,250	£3,331	£6,146	£7,850	£9,035	£29,612
Net Return	£4,029	£4,169	£7,117	£8,958	£10,322	£34,594
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	10%	18%	22%	26%	86%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change