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

£29,393

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£77,786

↗ 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	£25,536	£25,919	£26,567	£27,231	£28,048	£133,301
Total Expenses	£19,155	£19,264	£19,394	£19,527	£19,674	£97,014
Profit Before Tax	£6,381	£6,655	£7,173	£7,704	£8,374	£36,287
Profit After Tax	£5,169	£5,391	£5,810	£6,240	£6,783	£29,393
Change In Property Value	£8,537	£8,751	£16,145	£20,621	£23,732	£77,786
Net Return	£13,706	£14,141	£21,955	£26,861	£30,515	£107,178
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