Flat B1 0 beds 1 bath

Beetham Tower, Holloway Circus B1

West Midlands, England · B1

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£5,134

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£30,751

↗ 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	£9,828	£9,975	£10,225	£10,480	£10,795	£51,303
Total Expenses	£8,839	£8,911	£8,990	£9,070	£9,155	£44,965
Profit Before Tax	£989	£1,064	£1,235	£1,410	£1,640	£6,338
Profit After Tax	£801	£862	£1,000	£1,142	£1,328	£5,134
Change In Property Value	£3,375	£3,459	£6,383	£8,152	£9,382	£30,751
Net Return	£4,176	£4,321	£7,383	£9,294	£10,710	£35,885
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