Flat B5 2 beds 2 baths

Hemisphere, 31 The Boulevard, Birmingham, West Midlands B5

West Midlands, England · B5

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£20,957

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£56,946

↗ 23%After 5 Years

Return On Investment

103%

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	£18,696	£18,976	£19,451	£19,937	£20,535	£97,596
Total Expenses	£14,157	£14,240	£14,338	£14,439	£14,549	£71,723
Profit Before Tax	£4,539	£4,737	£5,113	£5,498	£5,986	£25,872
Profit After Tax	£3,676	£3,837	£4,141	£4,454	£4,849	£20,957
Change In Property Value	£6,250	£6,406	£11,820	£15,096	£17,374	£56,946
Net Return	£9,926	£10,243	£15,961	£19,550	£22,223	£77,903
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	13%	13%	21%	26%	29%	103%

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