Flat
B4
1 bed
1 bath
Buy To Let Birmingham Flat, Birmingham B4
West Midlands, England · B4
View property listing
Initial Investment
£66,985First YearProfit From Rental Income
£17,506
↗ 26%After 5 Years
Change In Property Value
£50,101
↗ 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 | £16,248 | £16,492 | £16,904 | £17,327 | £17,846 | £84,817 |
| Total Expenses | £12,475 | £12,549 | £12,635 | £12,724 | £12,822 | £63,205 |
| Profit Before Tax | £3,773 | £3,943 | £4,269 | £4,602 | £5,025 | £21,612 |
| Profit After Tax | £3,056 | £3,194 | £3,458 | £3,728 | £4,070 | £17,506 |
| Change In Property Value | £5,499 | £5,636 | £10,399 | £13,282 | £15,286 | £50,101 |
| Net Return | £8,555 | £8,830 | £13,856 | £17,010 | £19,356 | £67,607 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 13% | 13% | 21% | 25% | 29% | 101% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change