Flat B16 2 beds 2 baths

Ryland Street, Birmingham, West Midlands B16

West Midlands, England · B16

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£8,302

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£42,140

↗ 23%After 5 Years

Return On Investment

89%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,216	£12,399	£12,709	£13,027	£13,418	£63,769
Total Expenses	£10,561	£10,626	£10,700	£10,775	£10,857	£53,520
Profit Before Tax	£1,655	£1,773	£2,009	£2,252	£2,561	£10,250
Profit After Tax	£1,340	£1,436	£1,628	£1,824	£2,074	£8,302
Change In Property Value	£4,625	£4,741	£8,746	£11,171	£12,857	£42,140
Net Return	£5,965	£6,177	£10,374	£12,995	£14,931	£50,442
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	11%	18%	23%	26%	89%

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