Flat
B5
3 beds
3 baths
Fully Managed Birmingham Buy To Let, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£145,982First YearProfit From Rental Income
£36,610
↗ 25%After 5 Years
Change In Property Value
£110,576
↗ 25%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,444 | £27,856 | £28,273 | £28,980 | £29,705 | £142,258 |
| Total Expenses | £19,222 | £19,313 | £19,395 | £19,508 | £19,623 | £97,061 |
| Profit Before Tax | £8,222 | £8,543 | £8,878 | £9,472 | £10,082 | £45,197 |
| Profit After Tax | £6,660 | £6,920 | £7,191 | £7,673 | £8,166 | £36,610 |
| Change In Property Value | £11,249 | £20,754 | £26,507 | £30,508 | £21,559 | £110,576 |
| Net Return | £17,909 | £27,674 | £33,699 | £38,180 | £29,725 | £147,186 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 20% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change