Flat
B1
2 beds
2 baths
Ridley House, Ridley Street, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£16,598
↗ 23%After 5 Years
Change In Property Value
£57,752
↗ 25%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,736 | £14,957 | £15,181 | £15,561 | £15,950 | £76,385 |
| Total Expenses | £11,035 | £11,107 | £11,170 | £11,250 | £11,332 | £55,893 |
| Profit Before Tax | £3,701 | £3,850 | £4,011 | £4,311 | £4,618 | £20,492 |
| Profit After Tax | £2,998 | £3,119 | £3,249 | £3,492 | £3,741 | £16,598 |
| Change In Property Value | £5,875 | £10,839 | £13,844 | £15,934 | £11,260 | £57,752 |
| Net Return | £8,873 | £13,958 | £17,093 | £19,425 | £15,001 | £74,350 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 12% | 20% | 24% | 27% | 21% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change