Flat
B3
1 bed
1 bath
Bmv Birmingham Investment, Birmingham B3
West Midlands, England · B3
View property listing
Initial Investment
£60,985First YearProfit From Rental Income
£11,552
↗ 19%After 5 Years
Change In Property Value
£49,138
↗ 25%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,192 | £12,375 | £12,561 | £12,875 | £13,196 | £63,198 |
| Total Expenses | £9,653 | £9,721 | £9,780 | £9,854 | £9,929 | £48,936 |
| Profit Before Tax | £2,539 | £2,654 | £2,780 | £3,021 | £3,268 | £14,262 |
| Profit After Tax | £2,057 | £2,150 | £2,252 | £2,447 | £2,647 | £11,552 |
| Change In Property Value | £4,999 | £9,223 | £11,779 | £13,557 | £9,580 | £49,138 |
| Net Return | £7,056 | £11,372 | £14,031 | £16,004 | £12,227 | £60,691 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 20% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change