Flat B1 1 bed 1 bath

Ridley Street, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£11,088

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£42,140

↗ 23%After 5 Years

Return On Investment

94%

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	£12,948	£13,142	£13,471	£13,808	£14,222	£67,590
Total Expenses	£10,635	£10,700	£10,776	£10,853	£10,938	£53,902
Profit Before Tax	£2,313	£2,442	£2,695	£2,954	£3,284	£13,689
Profit After Tax	£1,874	£1,978	£2,183	£2,393	£2,660	£11,088
Change In Property Value	£4,625	£4,741	£8,746	£11,171	£12,857	£42,140
Net Return	£6,499	£6,719	£10,929	£13,564	£15,517	£53,228
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	12%	12%	19%	24%	27%	94%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change