Flat B3 1 bed 1 bath

Bmv Birmingham Investment, Birmingham B3

West Midlands, England · B3

Initial Investment

First Year

£72,985First Year

Profit From Rental Income

After 5 Years

£17,696

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£54,657

↗ 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	£17,256	£17,515	£17,953	£18,402	£18,954	£90,079
Total Expenses	£13,472	£13,549	£13,640	£13,734	£13,837	£68,231
Profit Before Tax	£3,784	£3,966	£4,312	£4,668	£5,117	£21,847
Profit After Tax	£3,065	£3,213	£3,493	£3,781	£4,145	£17,696
Change In Property Value	£5,999	£6,149	£11,344	£14,489	£16,676	£54,657
Net Return	£9,064	£9,361	£14,837	£18,270	£20,821	£72,353
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