Flat
B5
2 beds
2 baths
Fully Managed Birmingham Buy To Let, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£12,984
↗ 14%After 5 Years
Change In Property Value
£68,324
↗ 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 | £18,300 | £18,574 | £19,039 | £19,515 | £20,100 | £95,528 |
| Total Expenses | £15,731 | £15,804 | £15,893 | £15,985 | £16,086 | £79,499 |
| Profit Before Tax | £2,569 | £2,771 | £3,145 | £3,530 | £4,014 | £16,030 |
| Profit After Tax | £2,081 | £2,244 | £2,548 | £2,859 | £3,252 | £12,984 |
| Change In Property Value | £7,499 | £7,686 | £14,181 | £18,112 | £20,846 | £68,324 |
| Net Return | £9,580 | £9,930 | £16,729 | £20,972 | £24,097 | £81,308 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 10% | 11% | 18% | 22% | 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