Flat
B4
1 bed
1 bath
Buy To Let Birmingham Flat, Birmingham B4
West Midlands, England · B4
View property listing
Initial Investment
£45,985First YearProfit From Rental Income
£1,102
↗ 2%After 5 Years
Change In Property Value
£34,156
↗ 23%After 5 Years
Return On Investment
77%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,844 | £8,977 | £9,201 | £9,431 | £9,714 | £46,167 |
| Total Expenses | £8,834 | £8,893 | £8,958 | £9,025 | £9,096 | £44,806 |
| Profit Before Tax | £10 | £84 | £243 | £406 | £618 | £1,361 |
| Profit After Tax | £8 | £68 | £197 | £329 | £500 | £1,102 |
| Change In Property Value | £3,749 | £3,842 | £7,089 | £9,055 | £10,421 | £34,156 |
| Net Return | £3,757 | £3,910 | £7,286 | £9,383 | £10,922 | £35,258 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 8% | 9% | 16% | 20% | 24% | 77% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change