Flat B5 1 bed 1 bath

Fully Managed Birmingham Buy To Let, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£20,045

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£54,668

↗ 23%After 5 Years

Return On Investment

102%

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	£17,952	£18,221	£18,677	£19,144	£19,718	£93,712
Total Expenses	£13,612	£13,692	£13,787	£13,884	£13,990	£68,965
Profit Before Tax	£4,340	£4,529	£4,890	£5,260	£5,728	£24,747
Profit After Tax	£3,515	£3,669	£3,961	£4,261	£4,640	£20,045
Change In Property Value	£6,000	£6,150	£11,347	£14,492	£16,679	£54,668
Net Return	£9,515	£9,819	£15,308	£18,753	£21,319	£74,713
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	13%	21%	26%	29%	102%

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