Flat B4 3 beds 3 baths

Buy To Let Birmingham Flat, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£163,482First Year

Profit From Rental Income

After 5 Years

£23,454

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£113,881

↗ 23%After 5 Years

Return On Investment

84%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,496	£29,938	£30,687	£31,454	£32,398	£153,973
Total Expenses	£24,785	£24,875	£24,993	£25,114	£25,251	£125,018
Profit Before Tax	£4,711	£5,063	£5,694	£6,340	£7,147	£28,955
Profit After Tax	£3,816	£4,101	£4,612	£5,136	£5,789	£23,454
Change In Property Value	£12,499	£12,811	£23,637	£30,189	£34,745	£113,881
Net Return	£16,315	£16,912	£28,249	£35,325	£40,534	£137,335
Return From Rental Income (%)	2%	3%	3%	3%	4%	14%
Total Net Return (%)	10%	10%	17%	22%	25%	84%

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