Flat B1 1 bed 1 bath

Westside One, 22 Suffolk Street Queensway B1

West Midlands, England · B1

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£7,091

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£34,168

↗ 23%After 5 Years

Return On Investment

90%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,920	£11,084	£11,361	£11,645	£11,994	£57,004
Total Expenses	£9,493	£9,566	£9,646	£9,728	£9,816	£48,250
Profit Before Tax	£1,427	£1,518	£1,715	£1,916	£2,179	£8,754
Profit After Tax	£1,156	£1,229	£1,389	£1,552	£1,765	£7,091
Change In Property Value	£3,750	£3,844	£7,092	£9,058	£10,425	£34,168
Net Return	£4,906	£5,073	£8,481	£10,610	£12,189	£41,259
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	11%	18%	23%	26%	90%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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