Flat B4 3 beds 3 baths

Buy To Let Birmingham Flat, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£163,482First Year

Profit From Rental Income

After 5 Years

£37,849

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£122,864

↗ 25%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,496	£29,938	£30,388	£31,147	£31,926	£152,895
Total Expenses	£21,035	£21,130	£21,216	£21,333	£21,454	£106,168
Profit Before Tax	£8,461	£8,809	£9,172	£9,814	£10,472	£46,727
Profit After Tax	£6,853	£7,135	£7,429	£7,949	£8,482	£37,849
Change In Property Value	£12,499	£23,060	£29,453	£33,898	£23,954	£122,864
Net Return	£19,352	£30,195	£36,882	£41,847	£32,437	£160,713
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	12%	18%	23%	26%	20%	98%

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