Flat
B4
2 beds
2 baths
Buy To Let Birmingham Flat, Birmingham B4
West Midlands, England · B4
View property listing
Initial Investment
£75,985First YearProfit From Rental Income
£14,696
↗ 19%After 5 Years
Change In Property Value
£61,426
↗ 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 | £14,748 | £14,969 | £15,194 | £15,574 | £15,963 | £76,448 |
| Total Expenses | £11,517 | £11,589 | £11,653 | £11,732 | £11,814 | £58,305 |
| Profit Before Tax | £3,231 | £3,380 | £3,541 | £3,841 | £4,149 | £18,143 |
| Profit After Tax | £2,617 | £2,738 | £2,868 | £3,111 | £3,361 | £14,696 |
| Change In Property Value | £6,249 | £11,529 | £14,725 | £16,947 | £11,976 | £61,426 |
| Net Return | £8,866 | £14,267 | £17,593 | £20,059 | £15,337 | £76,122 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| 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