Flat
B5
1 bed
1 bath
Fully Managed Birmingham Buy To Let, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£51,985First YearProfit From Rental Income
£8,569
↗ 16%After 5 Years
Change In Property Value
£41,766
↗ 25%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,368 | £10,524 | £10,681 | £10,948 | £11,222 | £53,743 |
| Total Expenses | £8,505 | £8,570 | £8,627 | £8,696 | £8,766 | £43,164 |
| Profit Before Tax | £1,863 | £1,953 | £2,054 | £2,253 | £2,456 | £10,579 |
| Profit After Tax | £1,509 | £1,582 | £1,664 | £1,825 | £1,990 | £8,569 |
| Change In Property Value | £4,249 | £7,839 | £10,012 | £11,523 | £8,143 | £41,766 |
| Net Return | £5,758 | £9,421 | £11,676 | £13,348 | £10,133 | £50,335 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 11% | 18% | 22% | 26% | 19% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change