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
£5,846
↗ 10%After 5 Years
Change In Property Value
£45,557
↗ 23%After 5 Years
Return On Investment
84%
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 | £12,204 | £12,387 | £12,697 | £13,014 | £13,405 | £63,707 |
| Total Expenses | £11,155 | £11,220 | £11,294 | £11,369 | £11,451 | £56,489 |
| Profit Before Tax | £1,049 | £1,167 | £1,403 | £1,645 | £1,954 | £7,218 |
| Profit After Tax | £849 | £946 | £1,137 | £1,332 | £1,582 | £5,846 |
| Change In Property Value | £5,000 | £5,125 | £9,456 | £12,077 | £13,899 | £45,557 |
| Net Return | £5,849 | £6,071 | £10,592 | £13,409 | £15,482 | £51,403 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 25% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change