Flat B1 1 bed 1 bath

Suffolk Street Queensway, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£45,400First Year

Profit From Rental Income

After 5 Years

£6,492

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£33,712

↗ 23%After 5 Years

Return On Investment

89%

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	£10,776	£10,938	£11,211	£11,491	£11,836	£56,252
Total Expenses	£9,488	£9,562	£9,644	£9,728	£9,816	£48,237
Profit Before Tax	£1,289	£1,376	£1,567	£1,764	£2,020	£8,015
Profit After Tax	£1,044	£1,114	£1,269	£1,429	£1,636	£6,492
Change In Property Value	£3,700	£3,793	£6,997	£8,937	£10,286	£33,712
Net Return	£4,744	£4,907	£8,267	£10,366	£11,922	£40,204
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	10%	11%	18%	23%	26%	89%

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