Flat B5 2 beds 2 baths

Fully Managed Birmingham Buy To Let, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£93,482First Year

Profit From Rental Income

After 5 Years

£21,603

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£73,714

↗ 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	£18,300	£18,574	£18,853	£19,324	£19,808	£94,860
Total Expenses	£13,481	£13,558	£13,627	£13,716	£13,807	£68,190
Profit Before Tax	£4,819	£5,016	£5,226	£5,608	£6,000	£26,670
Profit After Tax	£3,903	£4,063	£4,233	£4,543	£4,860	£21,603
Change In Property Value	£7,499	£13,835	£17,671	£20,337	£14,372	£73,714
Net Return	£11,402	£17,898	£21,904	£24,880	£19,232	£95,316
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	12%	19%	23%	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