Flat
B4
3 beds
3 baths
Buy To Let Birmingham Flat, Birmingham B4
West Midlands, England · B4
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£20,292
↗ 14%After 5 Years
Change In Property Value
£102,503
↗ 23%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,556 | £26,954 | £27,628 | £28,319 | £29,168 | £138,626 |
| Total Expenses | £22,509 | £22,595 | £22,706 | £22,818 | £22,946 | £113,575 |
| Profit Before Tax | £4,047 | £4,359 | £4,923 | £5,500 | £6,222 | £25,051 |
| Profit After Tax | £3,278 | £3,531 | £3,987 | £4,455 | £5,040 | £20,292 |
| Change In Property Value | £11,250 | £11,531 | £21,275 | £27,173 | £31,274 | £102,503 |
| Net Return | £14,528 | £15,062 | £25,263 | £31,628 | £36,314 | £122,795 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 25% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change