Flat B16 1 bed 1 bath

Ryland Street, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£26,500First Year

Profit From Rental Income

After 5 Years

£1,903

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£19,362

↗ 23%After 5 Years

Return On Investment

80%

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	£6,312	£6,407	£6,567	£6,731	£6,933	£32,949
Total Expenses	£6,004	£6,059	£6,118	£6,178	£6,241	£30,600
Profit Before Tax	£308	£348	£449	£553	£692	£2,349
Profit After Tax	£250	£282	£364	£448	£560	£1,903
Change In Property Value	£2,125	£2,178	£4,019	£5,133	£5,907	£19,362
Net Return	£2,375	£2,460	£4,382	£5,580	£6,468	£21,265
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	9%	9%	17%	21%	24%	80%

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