Flat B3 1 bed 1 bath

Bmv Birmingham Investment, Birmingham B3

West Midlands, England · B3

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£18,563

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£56,946

↗ 23%After 5 Years

Return On Investment

99%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,988	£18,258	£18,714	£19,182	£19,758	£93,900
Total Expenses	£14,016	£14,095	£14,190	£14,288	£14,394	£70,983
Profit Before Tax	£3,972	£4,162	£4,524	£4,895	£5,363	£22,917
Profit After Tax	£3,218	£3,372	£3,664	£3,965	£4,344	£18,563
Change In Property Value	£6,250	£6,406	£11,820	£15,096	£17,374	£56,946
Net Return	£9,468	£9,778	£15,484	£19,061	£21,719	£75,509
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	12%	13%	20%	25%	29%	99%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change