Flat B1 1 bed 1 bath

Holloway Circus, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£5,670

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£34,168

↗ 23%After 5 Years

Return On Investment

87%

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	£10,920	£11,084	£11,361	£11,645	£11,994	£57,004
Total Expenses	£9,829	£9,910	£9,997	£10,087	£10,181	£50,004
Profit Before Tax	£1,091	£1,174	£1,364	£1,558	£1,813	£7,000
Profit After Tax	£884	£951	£1,105	£1,262	£1,469	£5,670
Change In Property Value	£3,750	£3,844	£7,092	£9,058	£10,425	£34,168
Net Return	£4,634	£4,795	£8,196	£10,320	£11,893	£39,838
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	10%	18%	22%	26%	87%

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