Flat
B5
1 bed
1 bath
Fully Managed Birmingham Buy To Let, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£11,591
↗ 19%After 5 Years
Change In Property Value
£49,151
↗ 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 | £12,204 | £12,387 | £12,573 | £12,887 | £13,209 | £63,260 |
| Total Expenses | £9,655 | £9,724 | £9,783 | £9,857 | £9,931 | £48,950 |
| Profit Before Tax | £2,549 | £2,663 | £2,790 | £3,031 | £3,278 | £14,310 |
| Profit After Tax | £2,064 | £2,157 | £2,260 | £2,455 | £2,655 | £11,591 |
| Change In Property Value | £5,000 | £9,225 | £11,782 | £13,560 | £9,583 | £49,151 |
| Net Return | £7,064 | £11,382 | £14,042 | £16,015 | £12,238 | £60,742 |
| 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