Flat
B16
1 bed
1 bath
38 Ryland Steet B16
West Midlands, England · B16
View property listing
Initial Investment
£35,499First YearProfit From Rental Income
£3,800
↗ 11%After 5 Years
Change In Property Value
£26,195
↗ 23%After 5 Years
Return On Investment
84%
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 | £8,544 | £8,672 | £8,889 | £9,111 | £9,385 | £44,601 |
| Total Expenses | £7,837 | £7,905 | £7,979 | £8,054 | £8,133 | £39,909 |
| Profit Before Tax | £707 | £767 | £910 | £1,057 | £1,251 | £4,691 |
| Profit After Tax | £573 | £621 | £737 | £856 | £1,013 | £3,800 |
| Change In Property Value | £2,875 | £2,947 | £5,437 | £6,944 | £7,992 | £26,195 |
| Net Return | £3,448 | £3,568 | £6,174 | £7,800 | £9,006 | £29,995 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 25% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change