Flat
B1
0 beds
1 bath
Holiday Street, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£29,500First YearProfit From Rental Income
£1,636
↗ 6%After 5 Years
Change In Property Value
£21,640
↗ 23%After 5 Years
Return On Investment
79%
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 | £6,912 | £7,016 | £7,191 | £7,371 | £7,592 | £36,082 |
| Total Expenses | £6,683 | £6,745 | £6,810 | £6,877 | £6,946 | £34,062 |
| Profit Before Tax | £229 | £271 | £381 | £494 | £646 | £2,020 |
| Profit After Tax | £185 | £219 | £309 | £400 | £523 | £1,636 |
| Change In Property Value | £2,375 | £2,434 | £4,491 | £5,737 | £6,602 | £21,640 |
| Net Return | £2,560 | £2,654 | £4,800 | £6,137 | £7,125 | £23,276 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 24% | 79% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change