Flat
B16
1 bed
1 bath
Jupiter Apartments, Ryland Street, Birmingham B16
West Midlands, England · B16
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£13,459
↗ 27%After 5 Years
Change In Property Value
£36,446
↗ 23%After 5 Years
Return On Investment
102%
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 | £11,892 | £12,070 | £12,372 | £12,681 | £13,062 | £62,078 |
| Total Expenses | £8,976 | £9,027 | £9,088 | £9,151 | £9,219 | £45,462 |
| Profit Before Tax | £2,916 | £3,043 | £3,284 | £3,531 | £3,842 | £16,616 |
| Profit After Tax | £2,362 | £2,465 | £2,660 | £2,860 | £3,112 | £13,459 |
| Change In Property Value | £4,000 | £4,100 | £7,565 | £9,662 | £11,120 | £36,446 |
| Net Return | £6,362 | £6,565 | £10,224 | £12,521 | £14,232 | £49,905 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 13% | 13% | 21% | 26% | 29% | 102% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change