Flat
B4
1 bed
1 bath
Buy To Let Birmingham Flat, Birmingham B4
West Midlands, England · B4
View property listing
Initial Investment
£66,985First YearProfit From Rental Income
£5,563
↗ 8%After 5 Years
Change In Property Value
£50,101
↗ 23%After 5 Years
Return On Investment
83%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,972 | £13,167 | £13,496 | £13,833 | £14,248 | £67,716 |
| Total Expenses | £12,024 | £12,089 | £12,165 | £12,243 | £12,327 | £60,847 |
| Profit Before Tax | £948 | £1,077 | £1,331 | £1,590 | £1,921 | £6,868 |
| Profit After Tax | £768 | £873 | £1,078 | £1,288 | £1,556 | £5,563 |
| Change In Property Value | £5,499 | £5,636 | £10,399 | £13,282 | £15,286 | £50,101 |
| Net Return | £6,267 | £6,509 | £11,477 | £14,570 | £16,842 | £55,665 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 9% | 10% | 17% | 22% | 25% | 83% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change