Flat
B5
2 beds
2 baths
Boulevard, Bristol Street, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£109,735First YearProfit From Rental Income
£16,300
↗ 15%After 5 Years
Change In Property Value
£78,902
↗ 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 | £21,132 | £21,449 | £21,985 | £22,535 | £23,211 | £110,312 |
| Total Expenses | £17,856 | £17,934 | £18,030 | £18,129 | £18,239 | £90,189 |
| Profit Before Tax | £3,276 | £3,515 | £3,955 | £4,406 | £4,971 | £20,123 |
| Profit After Tax | £2,654 | £2,847 | £3,203 | £3,569 | £4,027 | £16,300 |
| Change In Property Value | £8,660 | £8,876 | £16,376 | £20,916 | £24,073 | £78,902 |
| Net Return | £11,313 | £11,723 | £19,580 | £24,485 | £28,100 | £95,201 |
| 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