Flat B4 1 bed 1 bath

Buy To Let Birmingham Flat, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£60,985First Year

Profit From Rental Income

After 5 Years

£4,302

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£45,546

↗ 23%After 5 Years

Return On Investment

82%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,796	£11,973	£12,272	£12,579	£12,956	£61,577
Total Expenses	£11,113	£11,176	£11,249	£11,324	£11,404	£56,266
Profit Before Tax	£683	£797	£1,023	£1,255	£1,552	£5,311
Profit After Tax	£554	£645	£829	£1,017	£1,257	£4,302
Change In Property Value	£4,999	£5,124	£9,453	£12,074	£13,896	£45,546
Net Return	£5,552	£5,769	£10,282	£13,091	£15,153	£49,847
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	9%	9%	17%	21%	25%	82%

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