Flat B5 2 beds 2 baths

The Boulevard, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£104,525First Year

Profit From Rental Income

After 5 Years

£28,479

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£75,511

↗ 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	£24,792	£25,164	£25,793	£26,438	£27,231	£129,418
Total Expenses	£18,610	£18,716	£18,843	£18,973	£19,116	£94,258
Profit Before Tax	£6,182	£6,448	£6,950	£7,465	£8,115	£35,159
Profit After Tax	£5,007	£5,223	£5,629	£6,047	£6,573	£28,479
Change In Property Value	£8,288	£8,495	£15,673	£20,018	£23,038	£75,511
Net Return	£13,295	£13,717	£21,302	£26,064	£29,612	£103,990
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