Flat
B1
1 bed
1 bath
Ridley Street, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£13,051
↗ 23%After 5 Years
Change In Property Value
£42,140
↗ 23%After 5 Years
Return On Investment
98%
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 | £13,464 | £13,666 | £14,008 | £14,358 | £14,789 | £70,284 |
| Total Expenses | £10,686 | £10,752 | £10,830 | £10,908 | £10,994 | £54,171 |
| Profit Before Tax | £2,778 | £2,913 | £3,178 | £3,449 | £3,794 | £16,113 |
| Profit After Tax | £2,250 | £2,360 | £2,574 | £2,794 | £3,073 | £13,051 |
| Change In Property Value | £4,625 | £4,741 | £8,746 | £11,171 | £12,857 | £42,140 |
| Net Return | £6,875 | £7,101 | £11,321 | £13,965 | £15,930 | £55,192 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 12% | 13% | 20% | 25% | 28% | 98% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change