Flat B1 1 bed 1 bath

Scholars Quarter, 23-25 Legge Lane, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£73,750First Year

Profit From Rental Income

After 5 Years

£17,390

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£59,595

↗ 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	£15,204	£15,432	£15,664	£16,055	£16,457	£78,811
Total Expenses	£11,323	£11,396	£11,460	£11,541	£11,624	£57,343
Profit Before Tax	£3,881	£4,036	£4,204	£4,514	£4,833	£21,469
Profit After Tax	£3,144	£3,269	£3,405	£3,657	£3,915	£17,390
Change In Property Value	£6,063	£11,185	£14,286	£16,442	£11,619	£59,595
Net Return	£9,206	£14,455	£17,691	£20,099	£15,534	£76,985
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	12%	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