Flat
B5
2 beds
2 baths
Boulevard Plaza, Bristol Street B5
West Midlands, England · B5
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£17,603
↗ 22%After 5 Years
Change In Property Value
£63,896
↗ 25%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,864 | £16,102 | £16,343 | £16,752 | £17,171 | £82,232 |
| Total Expenses | £11,952 | £12,026 | £12,091 | £12,174 | £12,258 | £60,500 |
| Profit Before Tax | £3,912 | £4,076 | £4,253 | £4,579 | £4,913 | £21,732 |
| Profit After Tax | £3,169 | £3,302 | £3,445 | £3,709 | £3,979 | £17,603 |
| Change In Property Value | £6,500 | £11,993 | £15,317 | £17,629 | £12,458 | £63,896 |
| Net Return | £9,669 | £15,294 | £18,762 | £21,337 | £16,437 | £81,499 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 12% | 19% | 24% | 27% | 21% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change