Flat B5 2 beds 2 baths

Boulevard, Bristol Street, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£108,020First Year

Profit From Rental Income

After 5 Years

£15,945

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£77,786

↗ 23%After 5 Years

Return On Investment

87%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,832	£21,144	£21,673	£22,215	£22,881	£108,746
Total Expenses	£17,632	£17,709	£17,805	£17,903	£18,012	£89,060
Profit Before Tax	£3,200	£3,436	£3,868	£4,312	£4,869	£19,686
Profit After Tax	£2,592	£2,783	£3,133	£3,493	£3,944	£15,945
Change In Property Value	£8,537	£8,751	£16,145	£20,621	£23,732	£77,786
Net Return	£11,129	£11,533	£19,278	£24,113	£27,677	£93,731
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	10%	11%	18%	22%	26%	87%

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