Flat B1 1 bed 1 bath

West One, 22 Suffolk Street Queensway, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£3,143

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£28,473

↗ 23%After 5 Years

Return On Investment

82%

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	£9,096	£9,232	£9,463	£9,700	£9,991	£47,482
Total Expenses	£8,561	£8,637	£8,717	£8,800	£8,887	£43,602
Profit Before Tax	£535	£596	£746	£900	£1,104	£3,881
Profit After Tax	£433	£483	£604	£729	£894	£3,143
Change In Property Value	£3,125	£3,203	£5,910	£7,548	£8,687	£28,473
Net Return	£3,558	£3,686	£6,514	£8,277	£9,582	£31,616
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	9%	10%	17%	21%	25%	82%

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