Flat B16 2 beds 2 baths

Ryland Street, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£3,574

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£42,140

↗ 23%After 5 Years

Return On Investment

81%

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	£13,215	£13,339	£13,471	£13,605	£13,745	£67,376
Profit Before Tax	£537	£619	£836	£1,060	£1,360	£4,412
Profit After Tax	£435	£501	£678	£858	£1,101	£3,574
Change In Property Value	£4,625	£4,741	£8,746	£11,171	£12,857	£42,140
Net Return	£5,060	£5,242	£9,424	£12,029	£13,958	£45,714
Return From Rental Income (%)	1%	1%	1%	2%	2%	6%
Total Net Return (%)	9%	9%	17%	21%	25%	81%

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