Flat B1 1 bed 1 bath

Holliday Street, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£7,815

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£31,890

↗ 23%After 5 Years

Return On Investment

92%

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	£10,188	£10,341	£10,599	£10,864	£11,190	£53,183
Total Expenses	£8,573	£8,635	£8,703	£8,774	£8,849	£43,534
Profit Before Tax	£1,615	£1,706	£1,896	£2,091	£2,341	£9,649
Profit After Tax	£1,308	£1,382	£1,536	£1,693	£1,896	£7,815
Change In Property Value	£3,500	£3,588	£6,619	£8,454	£9,730	£31,890
Net Return	£4,808	£4,970	£8,155	£10,147	£11,626	£39,705
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	11%	12%	19%	24%	27%	92%

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