Flat B3 1 bed 1 bath

Bmv Birmingham Investment, Birmingham B3

West Midlands, England · B3

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£8,492

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£34,168

↗ 23%After 5 Years

Return On Investment

93%

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	£10,788	£10,950	£11,224	£11,504	£11,849	£56,315
Total Expenses	£9,030	£9,092	£9,163	£9,234	£9,312	£45,831
Profit Before Tax	£1,758	£1,858	£2,061	£2,270	£2,538	£10,484
Profit After Tax	£1,424	£1,505	£1,669	£1,838	£2,055	£8,492
Change In Property Value	£3,750	£3,844	£7,092	£9,058	£10,425	£34,168
Net Return	£5,174	£5,348	£8,761	£10,896	£12,480	£42,660
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	11%	12%	19%	24%	27%	93%

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