Flat B5 3 beds 3 baths

Fully Managed Birmingham Buy To Let, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£41,651

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£122,876

↗ 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	£30,504	£30,962	£31,426	£32,212	£33,017	£158,120
Total Expenses	£21,138	£21,234	£21,321	£21,441	£21,565	£106,699
Profit Before Tax	£9,366	£9,728	£10,105	£10,770	£11,452	£51,421
Profit After Tax	£7,587	£7,880	£8,185	£8,724	£9,276	£41,651
Change In Property Value	£12,500	£23,063	£29,456	£33,901	£23,957	£122,876
Net Return	£20,087	£30,942	£37,641	£42,625	£33,233	£164,528
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	12%	19%	23%	26%	20%	101%

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