Flat
B16
1 bed
1 bath
Ryland Street, Birmingham, West Midlands B16
West Midlands, England · B16
View property listing
Initial Investment
£45,998First YearProfit From Rental Income
£5,113
↗ 11%After 5 Years
Change In Property Value
£34,167
↗ 23%After 5 Years
Return On Investment
85%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,900 | £10,048 | £10,300 | £10,557 | £10,874 | £51,679 |
| Total Expenses | £8,941 | £9,002 | £9,070 | £9,140 | £9,214 | £45,366 |
| Profit Before Tax | £959 | £1,047 | £1,230 | £1,418 | £1,660 | £6,313 |
| Profit After Tax | £777 | £848 | £996 | £1,148 | £1,345 | £5,113 |
| Change In Property Value | £3,750 | £3,844 | £7,091 | £9,057 | £10,424 | £34,167 |
| Net Return | £4,527 | £4,691 | £8,088 | £10,206 | £11,769 | £39,280 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 10% | 10% | 18% | 22% | 26% | 85% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change