Flat B3 2 beds 2 baths

Bmv Birmingham Investment, Birmingham B3

West Midlands, England · B3

Initial Investment

First Year

£119,732First Year

Profit From Rental Income

After 5 Years

£29,106

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£92,145

↗ 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	£22,872	£23,215	£23,563	£24,152	£24,756	£118,559
Total Expenses	£16,351	£16,436	£16,511	£16,612	£16,715	£82,625
Profit Before Tax	£6,521	£6,780	£7,052	£7,540	£8,041	£35,934
Profit After Tax	£5,282	£5,491	£5,712	£6,108	£6,513	£29,106
Change In Property Value	£9,374	£17,295	£22,089	£25,422	£17,965	£92,145
Net Return	£14,656	£22,786	£27,801	£31,530	£24,478	£121,251
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
Total Net Return (%)	12%	19%	23%	26%	20%	101%

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