Flat
B5
1 bed
1 bath
Fully Managed Birmingham Buy To Let, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£51,985First YearProfit From Rental Income
£12,593
↗ 24%After 5 Years
Change In Property Value
£38,712
↗ 23%After 5 Years
Return On Investment
99%
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 | £12,708 | £12,899 | £13,221 | £13,552 | £13,958 | £66,337 |
| Total Expenses | £10,014 | £10,079 | £10,154 | £10,231 | £10,314 | £50,791 |
| Profit Before Tax | £2,694 | £2,820 | £3,067 | £3,321 | £3,644 | £15,547 |
| Profit After Tax | £2,182 | £2,284 | £2,484 | £2,690 | £2,952 | £12,593 |
| Change In Property Value | £4,249 | £4,355 | £8,035 | £10,262 | £11,811 | £38,712 |
| Net Return | £6,431 | £6,639 | £10,519 | £12,952 | £14,763 | £51,305 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 12% | 13% | 20% | 25% | 28% | 99% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change