Flat B1 1 bed 1 bath

Scholars Quarter, 23-25 Legge Lane, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£16,909

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£54,668

↗ 23%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,800	£17,052	£17,478	£17,915	£18,453	£87,698
Total Expenses	£13,202	£13,273	£13,359	£13,446	£13,543	£66,823
Profit Before Tax	£3,598	£3,779	£4,120	£4,469	£4,910	£20,875
Profit After Tax	£2,914	£3,061	£3,337	£3,620	£3,977	£16,909
Change In Property Value	£6,000	£6,150	£11,347	£14,492	£16,679	£54,668
Net Return	£8,914	£9,211	£14,684	£18,112	£20,656	£71,577
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	12%	13%	20%	25%	28%	98%

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