Flat
B4
3 beds
3 baths
Buy To Let Birmingham Flat, Birmingham B4
West Midlands, England · B4
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£37,971
↗ 26%After 5 Years
Change In Property Value
£102,503
↗ 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 | £33,228 | £33,726 | £34,570 | £35,434 | £36,497 | £173,455 |
| Total Expenses | £25,000 | £25,137 | £25,304 | £25,474 | £25,662 | £126,577 |
| Profit Before Tax | £8,228 | £8,589 | £9,266 | £9,960 | £10,835 | £46,878 |
| Profit After Tax | £6,665 | £6,957 | £7,505 | £8,067 | £8,776 | £37,971 |
| Change In Property Value | £11,250 | £11,531 | £21,275 | £27,173 | £31,274 | £102,503 |
| Net Return | £17,915 | £18,488 | £28,780 | £35,241 | £40,050 | £140,475 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 12% | 13% | 20% | 24% | 27% | 96% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change