Flat B1 1 bed 1 bath

Scholars Quarter, 23-25 Legge Lane, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£73,750First Year

Profit From Rental Income

After 5 Years

£18,629

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£55,238

↗ 23%After 5 Years

Return On Investment

100%

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	£17,652	£17,917	£18,365	£18,824	£19,389	£92,146
Total Expenses	£13,651	£13,730	£13,823	£13,919	£14,024	£69,148
Profit Before Tax	£4,001	£4,187	£4,541	£4,905	£5,365	£22,998
Profit After Tax	£3,240	£3,391	£3,678	£3,973	£4,345	£18,629
Change In Property Value	£6,063	£6,214	£11,465	£14,643	£16,853	£55,238
Net Return	£9,303	£9,605	£15,143	£18,616	£21,199	£73,866
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	13%	13%	21%	25%	29%	100%

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