Flat B5 2 beds 2 baths

The Boulevard, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£92,625First Year

Profit From Rental Income

After 5 Years

£25,335

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£67,766

↗ 23%After 5 Years

Return On Investment

101%

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	£22,248	£22,582	£23,146	£23,725	£24,437	£116,138
Total Expenses	£16,753	£16,849	£16,964	£17,082	£17,211	£84,859
Profit Before Tax	£5,495	£5,733	£6,182	£6,643	£7,226	£31,278
Profit After Tax	£4,451	£4,643	£5,008	£5,381	£5,853	£25,335
Change In Property Value	£7,438	£7,623	£14,065	£17,964	£20,675	£67,766
Net Return	£11,888	£12,267	£19,073	£23,345	£26,528	£93,101
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	13%	21%	25%	29%	101%

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