Flat B1 2 beds 2 baths

Ridley House, Ridley Street, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£16,388

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£53,529

↗ 23%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,452	£16,699	£17,116	£17,544	£18,070	£85,882
Total Expenses	£12,969	£13,040	£13,124	£13,211	£13,306	£65,650
Profit Before Tax	£3,483	£3,659	£3,992	£4,333	£4,764	£20,232
Profit After Tax	£2,821	£2,964	£3,234	£3,510	£3,859	£16,388
Change In Property Value	£5,875	£6,022	£11,110	£14,190	£16,332	£53,529
Net Return	£8,696	£8,986	£14,344	£17,700	£20,191	£69,917
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	12%	13%	20%	25%	28%	98%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change