Flat
B16
1 bed
1 bath
Ryland Street, Birmingham B16
West Midlands, England · B16
View property listing
Initial Investment
£26,500First YearProfit From Rental Income
£-920
↘ -3%After 5 Years
Change In Property Value
£19,362
↗ 23%After 5 Years
Return On Investment
70%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,616 | £5,700 | £5,843 | £5,989 | £6,168 | £29,316 |
| Total Expenses | £5,934 | £5,988 | £6,046 | £6,104 | £6,165 | £30,237 |
| Profit Before Tax | £-318 | £-288 | £-203 | £-115 | £4 | £-920 |
| Profit After Tax | £-318 | £-288 | £-203 | £-115 | £4 | £-920 |
| Change In Property Value | £2,125 | £2,178 | £4,019 | £5,133 | £5,907 | £19,362 |
| Net Return | £1,807 | £1,890 | £3,816 | £5,017 | £5,911 | £18,441 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 7% | 7% | 14% | 19% | 22% | 70% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change