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
£11,243
↗ 19%After 5 Years
Change In Property Value
£43,279
↗ 23%After 5 Years
Return On Investment
94%
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 | £10,858 | £10,924 | £11,001 | £11,079 | £11,164 | £55,025 |
| Profit Before Tax | £2,342 | £2,474 | £2,732 | £2,998 | £3,335 | £13,881 |
| Profit After Tax | £1,897 | £2,004 | £2,213 | £2,428 | £2,701 | £11,243 |
| Change In Property Value | £4,750 | £4,869 | £8,983 | £11,473 | £13,204 | £43,279 |
| Net Return | £6,647 | £6,873 | £11,196 | £13,901 | £15,906 | £54,523 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 11% | 12% | 19% | 24% | 27% | 94% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change