Flat B3 1 bed 1 bath

Bmv Birmingham Investment, Birmingham B3

West Midlands, England · B3

Initial Investment

First Year

£48,985First Year

Profit From Rental Income

After 5 Years

£9,633

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£36,434

↗ 23%After 5 Years

Return On Investment

94%

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	£11,508	£11,681	£11,973	£12,272	£12,640	£60,073
Total Expenses	£9,497	£9,560	£9,632	£9,706	£9,786	£48,181
Profit Before Tax	£2,011	£2,121	£2,340	£2,566	£2,855	£11,893
Profit After Tax	£1,629	£1,718	£1,896	£2,078	£2,312	£9,633
Change In Property Value	£3,999	£4,099	£7,562	£9,659	£11,116	£36,434
Net Return	£5,628	£5,816	£9,458	£11,737	£13,428	£46,067
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	11%	12%	19%	24%	27%	94%

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