Flat
B4
2 beds
2 baths
Buy To Let Birmingham Flat, Birmingham B4
West Midlands, England · B4
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£24,611
↗ 26%After 5 Years
Change In Property Value
£68,336
↗ 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 | £22,152 | £22,484 | £23,046 | £23,623 | £24,331 | £115,636 |
| Total Expenses | £16,833 | £16,928 | £17,043 | £17,160 | £17,289 | £85,253 |
| Profit Before Tax | £5,319 | £5,556 | £6,003 | £6,462 | £7,042 | £30,384 |
| Profit After Tax | £4,309 | £4,500 | £4,863 | £5,235 | £5,704 | £24,611 |
| Change In Property Value | £7,500 | £7,688 | £14,183 | £18,115 | £20,849 | £68,336 |
| Net Return | £11,809 | £12,188 | £19,046 | £23,350 | £26,554 | £92,946 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 13% | 13% | 20% | 25% | 28% | 99% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change