Flat B1 3 beds 2 baths

Suffolk Street Queensway, Birmingham, West Midlands B1

West Midlands, England · B1

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£16,723

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£50,113

↗ 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	£16,020	£16,260	£16,667	£17,083	£17,596	£83,627
Total Expenses	£12,433	£12,505	£12,591	£12,678	£12,775	£62,981
Profit Before Tax	£3,588	£3,755	£4,076	£4,405	£4,821	£20,645
Profit After Tax	£2,906	£3,042	£3,302	£3,568	£3,905	£16,723
Change In Property Value	£5,500	£5,638	£10,401	£13,285	£15,289	£50,113
Net Return	£8,406	£8,679	£13,703	£16,853	£19,195	£66,836
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	13%	13%	20%	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