Flat B1 1 bed 1 bath

Suffolk Street Queensway, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£6,042

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£35,307

↗ 23%After 5 Years

Return On Investment

87%

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	£10,800	£10,962	£11,236	£11,517	£11,862	£56,377
Total Expenses	£9,630	£9,701	£9,780	£9,861	£9,946	£48,918
Profit Before Tax	£1,170	£1,261	£1,456	£1,656	£1,916	£7,460
Profit After Tax	£948	£1,021	£1,179	£1,342	£1,552	£6,042
Change In Property Value	£3,875	£3,972	£7,328	£9,360	£10,772	£35,307
Net Return	£4,823	£4,993	£8,508	£10,701	£12,324	£41,349
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	10%	11%	18%	23%	26%	87%

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