Flat B16 0 beds 1 bath

Ryland Street, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£30,250First Year

Profit From Rental Income

After 5 Years

£329

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£22,209

↗ 23%After 5 Years

Return On Investment

75%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,432	£6,528	£6,692	£6,859	£7,065	£33,576
Total Expenses	£6,512	£6,567	£6,626	£6,687	£6,750	£33,142
Profit Before Tax	£-80	£-39	£65	£172	£314	£433
Profit After Tax	£-80	£-39	£53	£139	£255	£329
Change In Property Value	£2,438	£2,498	£4,610	£5,888	£6,776	£22,209
Net Return	£2,358	£2,460	£4,662	£6,027	£7,031	£22,538
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	8%	8%	15%	20%	23%	75%

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