Flat B5 2 beds 2 baths

Boulevard, Bristol Street, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£109,735First Year

Profit From Rental Income

After 5 Years

£29,819

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£78,902

↗ 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	£25,896	£26,284	£26,942	£27,615	£28,444	£135,181
Total Expenses	£19,422	£19,532	£19,664	£19,800	£19,948	£98,367
Profit Before Tax	£6,474	£6,752	£7,277	£7,815	£8,495	£36,813
Profit After Tax	£5,244	£5,469	£5,894	£6,331	£6,881	£29,819
Change In Property Value	£8,660	£8,876	£16,376	£20,916	£24,073	£78,902
Net Return	£13,903	£14,345	£22,271	£27,247	£30,954	£108,720
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