Flat
B3
2 beds
2 baths
Bmv Birmingham Investment, Birmingham B3
West Midlands, England · B3
View property listing
Initial Investment
£119,732First YearProfit From Rental Income
£18,331
↗ 15%After 5 Years
Change In Property Value
£85,408
↗ 23%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,872 | £23,215 | £23,795 | £24,390 | £25,122 | £119,395 |
| Total Expenses | £19,163 | £19,244 | £19,345 | £19,448 | £19,564 | £96,763 |
| Profit Before Tax | £3,709 | £3,971 | £4,451 | £4,942 | £5,558 | £22,631 |
| Profit After Tax | £3,004 | £3,217 | £3,605 | £4,003 | £4,502 | £18,331 |
| Change In Property Value | £9,374 | £9,608 | £17,727 | £22,641 | £26,058 | £85,408 |
| Net Return | £12,378 | £12,825 | £21,332 | £26,645 | £30,560 | £103,739 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 10% | 11% | 18% | 22% | 26% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change