Flat
B16
0 beds
1 bath
Ryland Street, Birmingham, West Midlands B16
West Midlands, England · B16
View property listing
Initial Investment
£30,700First YearProfit From Rental Income
£3,626
↗ 12%After 5 Years
Change In Property Value
£22,551
↗ 23%After 5 Years
Return On Investment
85%
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 | £7,356 | £7,466 | £7,653 | £7,844 | £8,080 | £38,399 |
| Total Expenses | £6,663 | £6,720 | £6,782 | £6,845 | £6,911 | £33,922 |
| Profit Before Tax | £693 | £746 | £871 | £999 | £1,168 | £4,477 |
| Profit After Tax | £561 | £604 | £705 | £809 | £946 | £3,626 |
| Change In Property Value | £2,475 | £2,537 | £4,681 | £5,978 | £6,880 | £22,551 |
| Net Return | £3,036 | £3,141 | £5,386 | £6,787 | £7,827 | £26,177 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 10% | 10% | 18% | 22% | 25% | 85% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change