Flat B1 1 bed 1 bath

Holliday Wharf, 17 Waterfront Walk, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£45,250First Year

Profit From Rental Income

After 5 Years

£7,113

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£33,598

↗ 23%After 5 Years

Return On Investment

90%

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	£10,320	£10,475	£10,737	£11,005	£11,335	£53,872
Total Expenses	£8,884	£8,946	£9,015	£9,085	£9,161	£45,091
Profit Before Tax	£1,436	£1,529	£1,722	£1,920	£2,174	£8,781
Profit After Tax	£1,163	£1,239	£1,395	£1,555	£1,761	£7,113
Change In Property Value	£3,688	£3,780	£6,974	£8,907	£10,251	£33,598
Net Return	£4,851	£5,018	£8,368	£10,462	£12,012	£40,711
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	11%	11%	18%	23%	27%	90%

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