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

£7,734

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£35,307

↗ 23%After 5 Years

Return On Investment

91%

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	£9,230	£9,292	£9,362	£9,434	£9,511	£46,829
Profit Before Tax	£1,570	£1,670	£1,874	£2,083	£2,351	£9,548
Profit After Tax	£1,272	£1,353	£1,518	£1,687	£1,904	£7,734
Change In Property Value	£3,875	£3,972	£7,328	£9,360	£10,772	£35,307
Net Return	£5,147	£5,325	£8,846	£11,047	£12,676	£43,041
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	11%	11%	19%	23%	27%	91%

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