Flat
B5
3 beds
3 baths
Fully Managed Birmingham Buy To Let, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£145,982First YearProfit From Rental Income
£39,400
↗ 27%After 5 Years
Change In Property Value
£102,492
↗ 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 | £33,648 | £34,153 | £35,007 | £35,882 | £36,958 | £175,647 |
| Total Expenses | £25,082 | £25,221 | £25,389 | £25,562 | £25,752 | £127,005 |
| Profit Before Tax | £8,566 | £8,932 | £9,617 | £10,320 | £11,206 | £48,642 |
| Profit After Tax | £6,939 | £7,235 | £7,790 | £8,359 | £9,077 | £39,400 |
| Change In Property Value | £11,249 | £11,530 | £21,273 | £27,170 | £31,270 | £102,492 |
| Net Return | £18,188 | £18,765 | £29,063 | £35,529 | £40,348 | £141,892 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 12% | 13% | 20% | 24% | 28% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change