Flat B1 2 beds 1 bath

Beetham Tower, 10, Holloway Circus Queensway B1

West Midlands, England · B1

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£10,567

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£41,001

↗ 23%After 5 Years

Return On Investment

94%

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	£12,600	£12,789	£13,109	£13,436	£13,840	£65,774
Total Expenses	£10,402	£10,466	£10,541	£10,618	£10,701	£52,728
Profit Before Tax	£2,199	£2,323	£2,567	£2,818	£3,139	£13,046
Profit After Tax	£1,781	£1,881	£2,080	£2,283	£2,542	£10,567
Change In Property Value	£4,500	£4,613	£8,510	£10,869	£12,510	£41,001
Net Return	£6,281	£6,494	£10,590	£13,152	£15,052	£51,568
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	11%	12%	19%	24%	27%	94%

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