Flat
B3
1 bed
1 bath
Bmv Birmingham Investment, Birmingham B3
West Midlands, England · B3
View property listing
Initial Investment
£48,985First YearProfit From Rental Income
£7,559
↗ 15%After 5 Years
Change In Property Value
£39,308
↗ 25%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,756 | £9,902 | £10,051 | £10,302 | £10,560 | £50,571 |
| Total Expenses | £8,122 | £8,187 | £8,242 | £8,309 | £8,378 | £41,238 |
| Profit Before Tax | £1,634 | £1,716 | £1,808 | £1,993 | £2,182 | £9,333 |
| Profit After Tax | £1,324 | £1,390 | £1,465 | £1,614 | £1,767 | £7,559 |
| Change In Property Value | £3,999 | £7,378 | £9,423 | £10,845 | £7,664 | £39,308 |
| Net Return | £5,322 | £8,767 | £10,888 | £12,459 | £9,431 | £46,868 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 19% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change