Flat B4 2 beds 2 baths

Buy To Let Birmingham Flat, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£75,985First Year

Profit From Rental Income

After 5 Years

£20,149

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£56,935

↗ 23%After 5 Years

Return On Investment

101%

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	£18,456	£18,733	£19,201	£19,681	£20,272	£96,343
Total Expenses	£14,108	£14,190	£14,287	£14,387	£14,496	£71,468
Profit Before Tax	£4,348	£4,543	£4,914	£5,294	£5,776	£24,875
Profit After Tax	£3,522	£3,680	£3,980	£4,289	£4,678	£20,149
Change In Property Value	£6,249	£6,405	£11,817	£15,093	£17,371	£56,935
Net Return	£9,770	£10,085	£15,797	£19,382	£22,049	£77,083
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	13%	21%	26%	29%	101%

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