Flat
B4
2 beds
2 baths
Buy To Let Birmingham Flat, Birmingham B4
West Midlands, England · B4
View property listing
Initial Investment
£89,982First YearProfit From Rental Income
£18,416
↗ 20%After 5 Years
Change In Property Value
£71,256
↗ 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 | £17,112 | £17,369 | £17,629 | £18,070 | £18,522 | £88,702 |
| Total Expenses | £13,040 | £13,116 | £13,183 | £13,269 | £13,357 | £65,965 |
| Profit Before Tax | £4,072 | £4,253 | £4,446 | £4,801 | £5,165 | £22,736 |
| Profit After Tax | £3,298 | £3,445 | £3,601 | £3,889 | £4,184 | £18,416 |
| Change In Property Value | £7,249 | £13,374 | £17,081 | £19,659 | £13,893 | £71,256 |
| Net Return | £10,547 | £16,819 | £20,683 | £23,548 | £18,076 | £89,672 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| 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