Flat
B16
2 beds
1 bath
Ryland Street, Warwickshire B16
West Midlands, England · B16
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£2,110
↗ 4%After 5 Years
Change In Property Value
£43,279
↗ 23%After 5 Years
Return On Investment
78%
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 | £10,800 | £10,962 | £11,236 | £11,517 | £11,862 | £56,377 |
| Total Expenses | £10,618 | £10,680 | £10,751 | £10,823 | £10,900 | £53,772 |
| Profit Before Tax | £182 | £282 | £485 | £694 | £962 | £2,605 |
| Profit After Tax | £147 | £228 | £393 | £562 | £780 | £2,110 |
| Change In Property Value | £4,750 | £4,869 | £8,983 | £11,473 | £13,204 | £43,279 |
| Net Return | £4,897 | £5,097 | £9,376 | £12,035 | £13,984 | £45,389 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 8% | 9% | 16% | 21% | 24% | 78% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change