Flat
B5
2 beds
2 baths
Boulevard, Bristol Street, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£108,535First YearProfit From Rental Income
£16,029
↗ 15%After 5 Years
Change In Property Value
£78,120
↗ 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 | £20,916 | £21,230 | £21,760 | £22,304 | £22,974 | £109,184 |
| Total Expenses | £17,698 | £17,776 | £17,872 | £17,970 | £18,080 | £89,396 |
| Profit Before Tax | £3,218 | £3,454 | £3,889 | £4,334 | £4,894 | £19,789 |
| Profit After Tax | £2,606 | £2,798 | £3,150 | £3,511 | £3,964 | £16,029 |
| Change In Property Value | £8,574 | £8,788 | £16,214 | £20,709 | £23,835 | £78,120 |
| Net Return | £11,180 | £11,586 | £19,364 | £24,220 | £27,799 | £94,149 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 10% | 11% | 18% | 22% | 26% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change