Flat B5 2 beds 2 baths

Fully Managed Birmingham Buy To Let, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£19,095

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£67,582

↗ 25%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,776	£17,028	£17,283	£17,715	£18,158	£86,960
Total Expenses	£12,526	£12,601	£12,667	£12,752	£12,839	£63,386
Profit Before Tax	£4,250	£4,427	£4,616	£4,963	£5,319	£23,574
Profit After Tax	£3,443	£3,586	£3,739	£4,020	£4,308	£19,095
Change In Property Value	£6,875	£12,684	£16,201	£18,646	£13,176	£67,582
Net Return	£10,318	£16,270	£19,939	£22,665	£17,484	£86,677
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	19%	24%	27%	21%	102%

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