Flat
B1
2 beds
2 baths
Holliday Street, Birmingham, West Midlands B1
West Midlands, England · B1
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£14,797
↗ 24%After 5 Years
Change In Property Value
£45,557
↗ 23%After 5 Years
Return On Investment
99%
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 | £14,556 | £14,774 | £15,144 | £15,522 | £15,988 | £75,984 |
| Total Expenses | £11,391 | £11,458 | £11,538 | £11,620 | £11,709 | £57,717 |
| Profit Before Tax | £3,165 | £3,316 | £3,605 | £3,902 | £4,279 | £18,268 |
| Profit After Tax | £2,564 | £2,686 | £2,920 | £3,161 | £3,466 | £14,797 |
| Change In Property Value | £5,000 | £5,125 | £9,456 | £12,077 | £13,899 | £45,557 |
| Net Return | £7,564 | £7,811 | £12,376 | £15,238 | £17,365 | £60,354 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 12% | 13% | 20% | 25% | 28% | 99% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change