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

£21,122

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£63,780

↗ 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	£19,596	£19,890	£20,387	£20,897	£21,524	£102,294
Total Expenses	£15,069	£15,144	£15,237	£15,332	£15,437	£76,218
Profit Before Tax	£4,527	£4,746	£5,151	£5,565	£6,087	£26,076
Profit After Tax	£3,667	£3,844	£4,172	£4,508	£4,930	£21,122
Change In Property Value	£7,000	£7,175	£13,238	£16,908	£19,459	£63,780
Net Return	£10,667	£11,019	£17,410	£21,416	£24,390	£84,901
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
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