Flat B1 1 bed 1 bath

The Quadrant, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£11,126

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£43,279

↗ 23%After 5 Years

Return On Investment

94%

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	£13,836	£14,044	£14,395	£14,754	£15,197	£72,226
Total Expenses	£11,522	£11,602	£11,693	£11,786	£11,886	£58,490
Profit Before Tax	£2,314	£2,441	£2,701	£2,968	£3,311	£13,736
Profit After Tax	£1,874	£1,977	£2,188	£2,404	£2,682	£11,126
Change In Property Value	£4,750	£4,869	£8,983	£11,473	£13,204	£43,279
Net Return	£6,624	£6,846	£11,171	£13,877	£15,886	£54,405
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	11%	12%	19%	24%	27%	94%

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