Flat B16 2 beds 1 bath

Ryland Street, Edgbaston, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£12,923

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£39,862

↗ 23%After 5 Years

Return On Investment

99%

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	£13,008	£13,203	£13,533	£13,872	£14,288	£67,904
Total Expenses	£10,244	£10,309	£10,385	£10,463	£10,547	£51,949
Profit Before Tax	£2,764	£2,894	£3,148	£3,408	£3,740	£15,954
Profit After Tax	£2,239	£2,344	£2,550	£2,761	£3,030	£12,923
Change In Property Value	£4,375	£4,484	£8,274	£10,567	£12,162	£39,862
Net Return	£6,614	£6,828	£10,823	£13,328	£15,192	£52,785
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	12%	13%	20%	25%	28%	99%

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