Flat B5 2 beds 2 baths

The Boulevard, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£92,625First Year

Profit From Rental Income

After 5 Years

£21,332

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£73,111

↗ 25%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,144	£18,416	£18,692	£19,160	£19,639	£94,051
Total Expenses	£13,386	£13,464	£13,532	£13,621	£13,711	£67,715
Profit Before Tax	£4,758	£4,952	£5,160	£5,539	£5,927	£26,336
Profit After Tax	£3,854	£4,012	£4,180	£4,486	£4,801	£21,332
Change In Property Value	£7,438	£13,722	£17,526	£20,171	£14,254	£73,111
Net Return	£11,291	£17,734	£21,706	£24,658	£19,055	£94,444
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	12%	19%	23%	27%	21%	102%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change