Flat B5 2 beds 2 baths

Boulevard, Bristol Street, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£109,907First Year

Profit From Rental Income

After 5 Years

£29,860

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£79,013

↗ 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	£25,932	£26,321	£26,979	£27,653	£28,483	£135,369
Total Expenses	£19,450	£19,560	£19,692	£19,827	£19,976	£98,504
Profit Before Tax	£6,482	£6,761	£7,287	£7,826	£8,507	£36,864
Profit After Tax	£5,251	£5,477	£5,903	£6,339	£6,891	£29,860
Change In Property Value	£8,672	£8,889	£16,400	£20,946	£24,107	£79,013
Net Return	£13,923	£14,365	£22,302	£27,285	£30,998	£108,873
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