Flat B1 1 bed 1 bath

Holliday Street, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£43,600First Year

Profit From Rental Income

After 5 Years

£7,540

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£32,345

↗ 23%After 5 Years

Return On Investment

91%

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	£10,200	£10,353	£10,612	£10,877	£11,203	£53,245
Total Expenses	£8,654	£8,715	£8,784	£8,854	£8,930	£43,937
Profit Before Tax	£1,546	£1,638	£1,828	£2,023	£2,274	£9,308
Profit After Tax	£1,252	£1,327	£1,481	£1,638	£1,842	£7,540
Change In Property Value	£3,550	£3,639	£6,713	£8,575	£9,869	£32,345
Net Return	£4,802	£4,965	£8,194	£10,213	£11,710	£39,885
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	11%	19%	23%	27%	91%

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