Flat B5 2 beds 2 baths

The Boulevard, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£104,525First Year

Profit From Rental Income

After 5 Years

£15,221

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£75,511

↗ 23%After 5 Years

Return On Investment

87%

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	£20,220	£20,523	£21,036	£21,562	£22,209	£105,551
Total Expenses	£17,174	£17,251	£17,345	£17,441	£17,549	£86,760
Profit Before Tax	£3,046	£3,273	£3,692	£4,121	£4,661	£18,791
Profit After Tax	£2,467	£2,651	£2,990	£3,338	£3,775	£15,221
Change In Property Value	£8,288	£8,495	£15,673	£20,018	£23,038	£75,511
Net Return	£10,755	£11,146	£18,663	£23,356	£26,813	£90,732
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	10%	11%	18%	22%	26%	87%

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