Flat
B3
2 beds
2 baths
Bmv Birmingham Investment, Birmingham B3
West Midlands, England · B3
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£26,599
↗ 24%After 5 Years
Change In Property Value
£86,013
↗ 25%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,348 | £21,668 | £21,993 | £22,543 | £23,107 | £110,659 |
| Total Expenses | £15,396 | £15,478 | £15,552 | £15,648 | £15,747 | £77,821 |
| Profit Before Tax | £5,952 | £6,190 | £6,442 | £6,895 | £7,359 | £32,838 |
| Profit After Tax | £4,821 | £5,014 | £5,218 | £5,585 | £5,961 | £26,599 |
| Change In Property Value | £8,750 | £16,144 | £20,619 | £23,731 | £16,770 | £86,013 |
| Net Return | £13,571 | £21,158 | £25,837 | £29,315 | £22,731 | £112,612 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 20% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change