Flat
B3
2 beds
2 baths
Bmv Birmingham Investment, Birmingham B3
West Midlands, England · B3
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£26,803
↗ 24%After 5 Years
Change In Property Value
£79,725
↗ 23%After 5 Years
Return On Investment
96%
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 | £25,176 | £25,554 | £26,192 | £26,847 | £27,653 | £131,422 |
| Total Expenses | £19,422 | £19,529 | £19,658 | £19,789 | £19,934 | £98,332 |
| Profit Before Tax | £5,754 | £6,025 | £6,535 | £7,058 | £7,718 | £33,090 |
| Profit After Tax | £4,661 | £4,880 | £5,293 | £5,717 | £6,252 | £26,803 |
| Change In Property Value | £8,750 | £8,969 | £16,547 | £21,135 | £24,324 | £79,725 |
| Net Return | £13,411 | £13,849 | £21,840 | £26,852 | £30,576 | £106,527 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 12% | 12% | 20% | 24% | 28% | 96% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change