Flat B1 1 bed 1 bath

Holliday Street, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£3,192

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£22,779

↗ 23%After 5 Years

Return On Investment

84%

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	£7,284	£7,393	£7,578	£7,768	£8,001	£38,023
Total Expenses	£6,696	£6,753	£6,814	£6,877	£6,943	£34,083
Profit Before Tax	£588	£640	£764	£890	£1,058	£3,940
Profit After Tax	£476	£519	£619	£721	£857	£3,192
Change In Property Value	£2,500	£2,563	£4,728	£6,038	£6,950	£22,779
Net Return	£2,976	£3,081	£5,347	£6,760	£7,806	£25,970
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	10%	10%	17%	22%	25%	84%

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