Flat
B4
1 bed
1 bath
Buy To Let Birmingham Flat, Birmingham B4
West Midlands, England · B4
View property listing
Initial Investment
£66,985First YearProfit From Rental Income
£11,894
↗ 18%After 5 Years
Change In Property Value
£54,053
↗ 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 | £12,972 | £13,167 | £13,364 | £13,698 | £14,041 | £67,241 |
| Total Expenses | £10,374 | £10,444 | £10,504 | £10,580 | £10,656 | £52,558 |
| Profit Before Tax | £2,598 | £2,723 | £2,860 | £3,119 | £3,384 | £14,684 |
| Profit After Tax | £2,104 | £2,206 | £2,316 | £2,526 | £2,741 | £11,894 |
| Change In Property Value | £5,499 | £10,145 | £12,958 | £14,913 | £10,539 | £54,053 |
| Net Return | £7,603 | £12,351 | £15,274 | £17,439 | £13,280 | £65,947 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 11% | 18% | 23% | 26% | 20% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change