Flat B1 0 beds 1 bath

Beetham Tower, Holloway Circus B1

West Midlands, England · B1

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£5,833

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£30,751

↗ 23%After 5 Years

Return On Investment

88%

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	£9,456	£9,598	£9,838	£10,084	£10,386	£49,362
Total Expenses	£8,302	£8,362	£8,429	£8,497	£8,570	£42,160
Profit Before Tax	£1,154	£1,236	£1,409	£1,586	£1,816	£7,202
Profit After Tax	£935	£1,001	£1,141	£1,285	£1,471	£5,833
Change In Property Value	£3,375	£3,459	£6,383	£8,152	£9,382	£30,751
Net Return	£4,310	£4,460	£7,524	£9,437	£10,853	£36,584
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	10%	11%	18%	23%	26%	88%

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