Flat B4 3 beds 3 baths

Buy To Let Birmingham Flat, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£163,482First Year

Profit From Rental Income

After 5 Years

£42,449

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£113,881

↗ 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	£36,924	£37,478	£38,415	£39,375	£40,556	£192,748
Total Expenses	£27,720	£27,872	£28,055	£28,243	£28,451	£140,342
Profit Before Tax	£9,204	£9,606	£10,359	£11,132	£12,105	£52,407
Profit After Tax	£7,455	£7,781	£8,391	£9,017	£9,805	£42,449
Change In Property Value	£12,499	£12,811	£23,637	£30,189	£34,745	£113,881
Net Return	£19,954	£20,592	£32,028	£39,206	£44,551	£156,331
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	12%	13%	20%	24%	27%	96%

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