Flat
B4
2 beds
2 baths
Buy To Let Birmingham Flat, Birmingham B4
West Midlands, England · B4
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£10,693
↗ 11%After 5 Years
Change In Property Value
£68,336
↗ 23%After 5 Years
Return On Investment
85%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,700 | £17,965 | £18,415 | £18,875 | £19,441 | £92,396 |
| Total Expenses | £15,673 | £15,745 | £15,833 | £15,923 | £16,022 | £79,195 |
| Profit Before Tax | £2,028 | £2,220 | £2,582 | £2,952 | £3,419 | £13,201 |
| Profit After Tax | £1,642 | £1,799 | £2,091 | £2,391 | £2,770 | £10,693 |
| Change In Property Value | £7,500 | £7,688 | £14,183 | £18,115 | £20,849 | £68,336 |
| Net Return | £9,142 | £9,486 | £16,275 | £20,507 | £23,619 | £79,028 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 25% | 85% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change