Flat
B1
2 beds
2 baths
Ridley House, Ridley Street, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£18,007
↗ 25%After 5 Years
Change In Property Value
£53,529
↗ 23%After 5 Years
Return On Investment
100%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,112 | £17,369 | £17,803 | £18,248 | £18,795 | £89,327 |
| Total Expenses | £13,246 | £13,322 | £13,413 | £13,506 | £13,608 | £67,096 |
| Profit Before Tax | £3,866 | £4,046 | £4,390 | £4,742 | £5,187 | £22,231 |
| Profit After Tax | £3,132 | £3,278 | £3,556 | £3,841 | £4,202 | £18,007 |
| Change In Property Value | £5,875 | £6,022 | £11,110 | £14,190 | £16,332 | £53,529 |
| Net Return | £9,007 | £9,299 | £14,666 | £18,031 | £20,534 | £71,537 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 13% | 13% | 21% | 25% | 29% | 100% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change