Flat B5 3 beds 3 baths

Fully Managed Birmingham Buy To Let, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£44,024

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£113,893

↗ 23%After 5 Years

Return On Investment

97%

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	£37,392	£37,953	£38,902	£39,874	£41,070	£195,191
Total Expenses	£27,816	£27,969	£28,155	£28,345	£28,556	£140,841
Profit Before Tax	£9,576	£9,984	£10,746	£11,529	£12,515	£54,350
Profit After Tax	£7,757	£8,087	£8,705	£9,338	£10,137	£44,024
Change In Property Value	£12,500	£12,813	£23,639	£30,192	£34,749	£113,893
Net Return	£20,257	£20,899	£32,344	£39,531	£44,886	£157,916
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	12%	13%	20%	24%	27%	97%

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