Flat
B4
2 beds
2 baths
Buy To Let Birmingham Flat, Birmingham B4
West Midlands, England · B4
View property listing
Initial Investment
£89,982First YearProfit From Rental Income
£10,070
↗ 11%After 5 Years
Change In Property Value
£66,046
↗ 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 | £17,112 | £17,369 | £17,803 | £18,248 | £18,795 | £89,327 |
| Total Expenses | £15,215 | £15,287 | £15,373 | £15,461 | £15,559 | £76,895 |
| Profit Before Tax | £1,897 | £2,082 | £2,430 | £2,787 | £3,237 | £12,432 |
| Profit After Tax | £1,537 | £1,686 | £1,968 | £2,257 | £2,622 | £10,070 |
| Change In Property Value | £7,249 | £7,430 | £13,708 | £17,509 | £20,151 | £66,046 |
| Net Return | £8,785 | £9,116 | £15,676 | £19,766 | £22,772 | £76,116 |
| 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