Flat B16 1 bed 1 bath

38 Ryland Steet B16

West Midlands, England · B16

Initial Investment

First Year

£35,499First Year

Profit From Rental Income

After 5 Years

£1,923

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£26,195

↗ 23%After 5 Years

Return On Investment

79%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,584	£7,698	£7,890	£8,087	£8,330	£39,590
Total Expenses	£7,321	£7,378	£7,441	£7,504	£7,571	£37,215
Profit Before Tax	£263	£319	£450	£583	£759	£2,374
Profit After Tax	£213	£259	£364	£472	£615	£1,923
Change In Property Value	£2,875	£2,947	£5,437	£6,944	£7,992	£26,195
Net Return	£3,088	£3,206	£5,801	£7,417	£8,607	£28,118
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	9%	9%	16%	21%	24%	79%

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