Flat B1 1 bed 1 bath

Suffolk Street Queensway, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£45,400First Year

Profit From Rental Income

After 5 Years

£8,859

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£33,712

↗ 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	£10,800	£10,962	£11,236	£11,517	£11,862	£56,377
Total Expenses	£8,952	£9,014	£9,084	£9,156	£9,234	£45,441
Profit Before Tax	£1,848	£1,948	£2,152	£2,361	£2,629	£10,937
Profit After Tax	£1,497	£1,578	£1,743	£1,912	£2,129	£8,859
Change In Property Value	£3,700	£3,793	£6,997	£8,937	£10,286	£33,712
Net Return	£5,197	£5,370	£8,740	£10,849	£12,415	£42,571
Return From Rental Income (%)	3%	3%	4%	4%	5%	20%
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