Flat
B4
1 bed
1 bath
Buy To Let Birmingham Flat, Birmingham B4
West Midlands, England · B4
View property listing
Initial Investment
£60,985First YearProfit From Rental Income
£10,056
↗ 16%After 5 Years
Change In Property Value
£49,138
↗ 25%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,796 | £11,973 | £12,153 | £12,456 | £12,768 | £61,146 |
| Total Expenses | £9,613 | £9,681 | £9,740 | £9,812 | £9,886 | £48,731 |
| Profit Before Tax | £2,183 | £2,292 | £2,413 | £2,644 | £2,882 | £12,415 |
| Profit After Tax | £1,768 | £1,857 | £1,954 | £2,142 | £2,335 | £10,056 |
| Change In Property Value | £4,999 | £9,223 | £11,779 | £13,557 | £9,580 | £49,138 |
| Net Return | £6,767 | £11,079 | £13,734 | £15,699 | £11,915 | £59,194 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 11% | 18% | 23% | 26% | 20% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change