Flat B3 2 beds 2 baths

Bmv Birmingham Investment, Birmingham B3

West Midlands, England · B3

Initial Investment

First Year

£119,732First Year

Profit From Rental Income

After 5 Years

£28,886

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£85,408

↗ 23%After 5 Years

Return On Investment

95%

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	£26,976	£27,381	£28,065	£28,767	£29,630	£140,818
Total Expenses	£20,771	£20,885	£21,022	£21,162	£21,317	£105,156
Profit Before Tax	£6,205	£6,496	£7,043	£7,605	£8,313	£35,662
Profit After Tax	£5,026	£5,262	£5,705	£6,160	£6,734	£28,886
Change In Property Value	£9,374	£9,608	£17,727	£22,641	£26,058	£85,408
Net Return	£14,400	£14,870	£23,432	£28,801	£32,792	£114,294
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	12%	12%	20%	24%	27%	95%

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