Flat B3 1 bed 1 bath

Bmv Birmingham Investment, Birmingham B3

West Midlands, England · B3

Initial Investment

First Year

£72,985First Year

Profit From Rental Income

After 5 Years

£15,591

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£58,968

↗ 25%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,640	£14,860	£15,082	£15,460	£15,846	£75,888
Total Expenses	£11,184	£11,256	£11,320	£11,399	£11,480	£56,640
Profit Before Tax	£3,456	£3,603	£3,763	£4,060	£4,366	£19,248
Profit After Tax	£2,799	£2,919	£3,048	£3,289	£3,536	£15,591
Change In Property Value	£5,999	£11,068	£14,136	£16,269	£11,497	£58,968
Net Return	£8,798	£13,986	£17,184	£19,558	£15,033	£74,559
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	12%	19%	24%	27%	21%	102%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change