Flat B4 1 bed 1 bath

Buy To Let Birmingham Flat, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£45,985First Year

Profit From Rental Income

After 5 Years

£9,596

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£34,156

↗ 23%After 5 Years

Return On Investment

95%

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	£11,076	£11,242	£11,523	£11,811	£12,166	£57,818
Total Expenses	£9,057	£9,119	£9,191	£9,263	£9,341	£45,971
Profit Before Tax	£2,019	£2,123	£2,333	£2,548	£2,824	£11,847
Profit After Tax	£1,635	£1,719	£1,889	£2,064	£2,288	£9,596
Change In Property Value	£3,749	£3,842	£7,089	£9,055	£10,421	£34,156
Net Return	£5,384	£5,562	£8,979	£11,119	£12,709	£43,752
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	12%	12%	20%	24%	28%	95%

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