Flat
B5
2 beds
2 baths
Fully Managed Birmingham Buy To Let, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£11,194
↗ 13%After 5 Years
Change In Property Value
£62,641
↗ 23%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,776 | £17,028 | £17,453 | £17,890 | £18,426 | £87,573 |
| Total Expenses | £14,588 | £14,659 | £14,745 | £14,832 | £14,929 | £73,754 |
| Profit Before Tax | £2,188 | £2,368 | £2,708 | £3,057 | £3,498 | £13,819 |
| Profit After Tax | £1,772 | £1,918 | £2,194 | £2,476 | £2,833 | £11,194 |
| Change In Property Value | £6,875 | £7,047 | £13,001 | £16,606 | £19,112 | £62,641 |
| Net Return | £8,647 | £8,965 | £15,195 | £19,082 | £21,945 | £73,835 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 10% | 11% | 18% | 23% | 26% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change