Flat
B16
0 beds
1 bath
Ryland Street, Birmingham B16
West Midlands, England · B16
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£9,045
↗ 32%After 5 Years
Change In Property Value
£20,501
↗ 23%After 5 Years
Return On Investment
106%
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 | £8,400 | £8,526 | £8,739 | £8,958 | £9,226 | £43,849 |
| Total Expenses | £6,411 | £6,469 | £6,534 | £6,599 | £6,669 | £32,682 |
| Profit Before Tax | £1,989 | £2,057 | £2,206 | £2,358 | £2,557 | £11,167 |
| Profit After Tax | £1,611 | £1,666 | £1,786 | £1,910 | £2,072 | £9,045 |
| Change In Property Value | £2,250 | £2,306 | £4,255 | £5,435 | £6,255 | £20,501 |
| Net Return | £3,861 | £3,972 | £6,042 | £7,345 | £8,326 | £29,546 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 14% | 14% | 22% | 26% | 30% | 106% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change