Flat B5 2 beds 2 baths

Boulevard, Bristol Street, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£108,963First Year

Profit From Rental Income

After 5 Years

£29,647

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£78,399

↗ 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	£25,740	£26,126	£26,779	£27,449	£28,272	£134,366
Total Expenses	£19,303	£19,413	£19,544	£19,678	£19,826	£97,765
Profit Before Tax	£6,437	£6,713	£7,235	£7,770	£8,446	£36,601
Profit After Tax	£5,214	£5,438	£5,861	£6,294	£6,841	£29,647
Change In Property Value	£8,605	£8,820	£16,272	£20,783	£23,920	£78,399
Net Return	£13,818	£14,257	£22,133	£27,077	£30,761	£108,046
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