Flat
B16
2 beds
2 baths
Ryland Street, Birmingham, West Midlands B16
West Midlands, England · B16
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£14,147
↗ 25%After 5 Years
Change In Property Value
£42,140
↗ 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 | £13,752 | £13,958 | £14,307 | £14,665 | £15,105 | £71,787 |
| Total Expenses | £10,715 | £10,782 | £10,860 | £10,939 | £11,026 | £54,321 |
| Profit Before Tax | £3,037 | £3,177 | £3,448 | £3,726 | £4,079 | £17,466 |
| Profit After Tax | £2,460 | £2,573 | £2,793 | £3,018 | £3,304 | £14,147 |
| Change In Property Value | £4,625 | £4,741 | £8,746 | £11,171 | £12,857 | £42,140 |
| Net Return | £7,085 | £7,314 | £11,539 | £14,189 | £16,161 | £56,288 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 13% | 13% | 20% | 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