Flat B4 1 bed 1 bath

Buy To Let Birmingham Flat, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£45,985First Year

Profit From Rental Income

After 5 Years

£5,416

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£36,851

↗ 25%After 5 Years

Return On Investment

92%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,844	£8,977	£9,111	£9,339	£9,573	£45,844
Total Expenses	£7,709	£7,772	£7,827	£7,891	£7,957	£39,157
Profit Before Tax	£1,135	£1,204	£1,285	£1,448	£1,615	£6,687
Profit After Tax	£919	£976	£1,040	£1,173	£1,308	£5,416
Change In Property Value	£3,749	£6,916	£8,834	£10,167	£7,185	£36,851
Net Return	£4,668	£7,892	£9,874	£11,340	£8,493	£42,267
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	17%	21%	25%	18%	92%

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