Flat
B5
1 bed
1 bath
Fully Managed Birmingham Buy To Let, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£16,304
↗ 27%After 5 Years
Change In Property Value
£45,557
↗ 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 | £14,952 | £15,176 | £15,556 | £15,945 | £16,423 | £78,051 |
| Total Expenses | £11,430 | £11,499 | £11,580 | £11,662 | £11,753 | £57,923 |
| Profit Before Tax | £3,522 | £3,678 | £3,976 | £4,282 | £4,670 | £20,128 |
| Profit After Tax | £2,853 | £2,979 | £3,221 | £3,469 | £3,783 | £16,304 |
| Change In Property Value | £5,000 | £5,125 | £9,456 | £12,077 | £13,899 | £45,557 |
| Net Return | £7,853 | £8,104 | £12,676 | £15,546 | £17,682 | £61,861 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| 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