Flat B16 2 beds 2 baths

Ryland Street, Edgbaston, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£18,347

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£36,446

↗ 23%After 5 Years

Return On Investment

112%

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	£13,800	£14,007	£14,357	£14,716	£15,158	£72,038
Total Expenses	£9,728	£9,795	£9,873	£9,952	£10,039	£49,387
Profit Before Tax	£4,072	£4,212	£4,484	£4,764	£5,118	£22,651
Profit After Tax	£3,298	£3,412	£3,632	£3,859	£4,146	£18,347
Change In Property Value	£4,000	£4,100	£7,565	£9,662	£11,120	£36,446
Net Return	£7,298	£7,512	£11,197	£13,520	£15,265	£54,793
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	15%	15%	23%	28%	31%	112%

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