Flat
B4
2 beds
2 baths
Buy To Let Birmingham Flat, Birmingham B4
West Midlands, England · B4
View property listing
Initial Investment
£89,982First YearProfit From Rental Income
£23,707
↗ 26%After 5 Years
Change In Property Value
£66,046
↗ 23%After 5 Years
Return On Investment
100%
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 | £21,408 | £21,729 | £22,272 | £22,829 | £23,514 | £111,753 |
| Total Expenses | £16,286 | £16,378 | £16,489 | £16,603 | £16,728 | £82,484 |
| Profit Before Tax | £5,122 | £5,351 | £5,783 | £6,226 | £6,786 | £29,268 |
| Profit After Tax | £4,149 | £4,334 | £4,684 | £5,043 | £5,497 | £23,707 |
| Change In Property Value | £7,249 | £7,430 | £13,708 | £17,509 | £20,151 | £66,046 |
| Net Return | £11,398 | £11,764 | £18,392 | £22,552 | £25,647 | £89,754 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 13% | 13% | 20% | 25% | 29% | 100% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change