Flat B16 2 beds 2 baths

Ryland Street, Warwickshire B16

West Midlands, England · B16

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£12,850

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£41,001

↗ 23%After 5 Years

Return On Investment

98%

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	£13,200	£13,398	£13,733	£14,076	£14,499	£68,906
Total Expenses	£10,462	£10,527	£10,604	£10,682	£10,767	£53,041
Profit Before Tax	£2,739	£2,871	£3,129	£3,394	£3,732	£15,864
Profit After Tax	£2,218	£2,325	£2,535	£2,749	£3,023	£12,850
Change In Property Value	£4,500	£4,613	£8,510	£10,869	£12,510	£41,001
Net Return	£6,718	£6,938	£11,045	£13,619	£15,532	£53,852
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	12%	13%	20%	25%	28%	98%

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