Flat
B1
1 bed
1 bath
Suffolk Street Queensway, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£8,994
↗ 20%After 5 Years
Change In Property Value
£34,168
↗ 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 | £10,920 | £11,084 | £11,361 | £11,645 | £11,994 | £57,004 |
| Total Expenses | £9,043 | £9,106 | £9,176 | £9,249 | £9,326 | £45,900 |
| Profit Before Tax | £1,877 | £1,978 | £2,185 | £2,396 | £2,668 | £11,104 |
| Profit After Tax | £1,520 | £1,602 | £1,770 | £1,941 | £2,161 | £8,994 |
| Change In Property Value | £3,750 | £3,844 | £7,092 | £9,058 | £10,425 | £34,168 |
| Net Return | £5,270 | £5,446 | £8,861 | £10,999 | £12,586 | £43,162 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 11% | 12% | 19% | 24% | 27% | 94% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change