Flat B1 1 bed 1 bath

Holliday Street, Birmingham, West Midlands B1

West Midlands, England · B1

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£7,249

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£30,751

↗ 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	£9,828	£9,975	£10,225	£10,480	£10,795	£51,303
Total Expenses	£8,339	£8,400	£8,468	£8,537	£8,611	£42,354
Profit Before Tax	£1,489	£1,576	£1,757	£1,943	£2,184	£8,949
Profit After Tax	£1,206	£1,276	£1,423	£1,574	£1,769	£7,249
Change In Property Value	£3,375	£3,459	£6,383	£8,152	£9,382	£30,751
Net Return	£4,581	£4,736	£7,806	£9,726	£11,151	£38,000
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	11%	19%	23%	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