Flat
B1
1 bed
1 bath
Suffolk Street Queensway, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£45,400First YearProfit From Rental Income
£7,303
↗ 16%After 5 Years
Change In Property Value
£36,371
↗ 25%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,276 | £9,415 | £9,556 | £9,795 | £10,040 | £48,083 |
| Total Expenses | £7,690 | £7,753 | £7,809 | £7,874 | £7,941 | £39,067 |
| Profit Before Tax | £1,587 | £1,662 | £1,748 | £1,921 | £2,099 | £9,016 |
| Profit After Tax | £1,285 | £1,346 | £1,416 | £1,556 | £1,700 | £7,303 |
| Change In Property Value | £3,700 | £6,827 | £8,719 | £10,035 | £7,091 | £36,371 |
| Net Return | £4,985 | £8,172 | £10,135 | £11,591 | £8,791 | £43,674 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 11% | 18% | 22% | 26% | 19% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change