Flat
B5
2 beds
2 baths
Fully Managed Birmingham Buy To Let, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£25,551
↗ 27%After 5 Years
Change In Property Value
£68,324
↗ 23%After 5 Years
Return On Investment
100%
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 | £22,428 | £22,764 | £23,334 | £23,917 | £24,634 | £117,077 |
| Total Expenses | £16,886 | £16,983 | £17,099 | £17,217 | £17,348 | £85,533 |
| Profit Before Tax | £5,542 | £5,781 | £6,235 | £6,699 | £7,287 | £31,544 |
| Profit After Tax | £4,489 | £4,683 | £5,050 | £5,427 | £5,902 | £25,551 |
| Change In Property Value | £7,499 | £7,686 | £14,181 | £18,112 | £20,846 | £68,324 |
| Net Return | £11,988 | £12,369 | £19,231 | £23,539 | £26,748 | £93,875 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 13% | 13% | 21% | 25% | 29% | 100% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change