Flat B5 2 beds 2 baths

Boulevard, Bristol Street, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£108,535First Year

Profit From Rental Income

After 5 Years

£29,521

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£78,120

↗ 23%After 5 Years

Return On Investment

99%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,644	£26,029	£26,679	£27,346	£28,167	£133,865
Total Expenses	£19,235	£19,344	£19,475	£19,609	£19,756	£97,420
Profit Before Tax	£6,409	£6,685	£7,204	£7,737	£8,410	£36,446
Profit After Tax	£5,191	£5,414	£5,836	£6,267	£6,812	£29,521
Change In Property Value	£8,574	£8,788	£16,214	£20,709	£23,835	£78,120
Net Return	£13,765	£14,203	£22,050	£26,977	£30,647	£107,641
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	13%	20%	25%	28%	99%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change