Flat B16 1 bed 1 bath

Ryland Street, Birmingham, West Midlands B16

West Midlands, England · B16

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£8,025

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£30,751

↗ 23%After 5 Years

Return On Investment

93%

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	£10,032	£10,182	£10,437	£10,698	£11,019	£52,368
Total Expenses	£8,359	£8,420	£8,489	£8,559	£8,633	£42,461
Profit Before Tax	£1,673	£1,762	£1,948	£2,139	£2,385	£9,908
Profit After Tax	£1,355	£1,427	£1,578	£1,733	£1,932	£8,025
Change In Property Value	£3,375	£3,459	£6,383	£8,152	£9,382	£30,751
Net Return	£4,730	£4,887	£7,961	£9,885	£11,314	£38,776
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	11%	12%	19%	24%	27%	93%

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