Flat B5 1 bed 1 bath

The Boulevard, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£72,250First Year

Profit From Rental Income

After 5 Years

£15,320

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£58,366

↗ 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	£14,484	£14,701	£14,922	£15,295	£15,677	£75,079
Total Expenses	£11,090	£11,162	£11,225	£11,304	£11,385	£56,165
Profit Before Tax	£3,394	£3,540	£3,697	£3,991	£4,292	£18,914
Profit After Tax	£2,749	£2,867	£2,995	£3,233	£3,477	£15,320
Change In Property Value	£5,938	£10,955	£13,992	£16,103	£11,379	£58,366
Net Return	£8,687	£13,822	£16,986	£19,336	£14,856	£73,687
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	12%	19%	24%	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