Flat
B5
3 beds
3 baths
Fully Managed Birmingham Buy To Let, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£145,982First YearProfit From Rental Income
£23,679
↗ 16%After 5 Years
Change In Property Value
£102,492
↗ 23%After 5 Years
Return On Investment
86%
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 | £27,444 | £27,856 | £28,552 | £29,266 | £30,144 | £143,261 |
| Total Expenses | £22,596 | £22,683 | £22,796 | £22,911 | £23,042 | £114,028 |
| Profit Before Tax | £4,848 | £5,172 | £5,756 | £6,355 | £7,102 | £29,233 |
| Profit After Tax | £3,927 | £4,190 | £4,662 | £5,147 | £5,753 | £23,679 |
| Change In Property Value | £11,249 | £11,530 | £21,273 | £27,170 | £31,270 | £102,492 |
| Net Return | £15,175 | £15,720 | £25,935 | £32,317 | £37,023 | £126,171 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 10% | 11% | 18% | 22% | 25% | 86% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change