Flat B16 1 bed 1 bath

Ryland Street, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£57,985First Year

Profit From Rental Income

After 5 Years

£6,685

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£43,268

↗ 23%After 5 Years

Return On Investment

86%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,000	£12,180	£12,484	£12,797	£13,181	£62,642
Total Expenses	£10,736	£10,800	£10,874	£10,949	£11,030	£54,389
Profit Before Tax	£1,264	£1,380	£1,611	£1,848	£2,151	£8,253
Profit After Tax	£1,024	£1,118	£1,305	£1,497	£1,742	£6,685
Change In Property Value	£4,749	£4,867	£8,980	£11,470	£13,201	£43,268
Net Return	£5,772	£5,985	£10,285	£12,967	£14,943	£49,953
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	10%	18%	22%	26%	86%

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