Flat B1 2 beds 2 baths

The Quadrant, Summer Hill Street, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£21,391

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£68,811

↗ 25%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,556	£17,819	£18,087	£18,539	£19,002	£91,003
Total Expenses	£12,765	£12,841	£12,909	£12,996	£13,085	£64,595
Profit Before Tax	£4,791	£4,978	£5,178	£5,543	£5,918	£26,408
Profit After Tax	£3,881	£4,033	£4,194	£4,490	£4,793	£21,391
Change In Property Value	£7,000	£12,915	£16,495	£18,985	£13,416	£68,811
Net Return	£10,881	£16,948	£20,689	£23,475	£18,209	£90,202
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	13%	20%	24%	27%	21%	104%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change