Flat B3 1 bed 2 baths

Queensway House, 57 Livery Street B3

West Midlands, England · B3

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£9,027

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£55,807

↗ 23%After 5 Years

Return On Investment

87%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,940	£15,164	£15,543	£15,932	£16,410	£77,989
Total Expenses	£13,214	£13,283	£13,364	£13,446	£13,537	£66,844
Profit Before Tax	£1,726	£1,881	£2,180	£2,485	£2,873	£11,145
Profit After Tax	£1,398	£1,524	£1,765	£2,013	£2,327	£9,027
Change In Property Value	£6,125	£6,278	£11,583	£14,794	£17,027	£55,807
Net Return	£7,523	£7,802	£13,349	£16,807	£19,354	£64,835
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	10%	18%	23%	26%	87%

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