Flat B4 1 bed 1 bath

Fountain Court, Steelhouse Lane, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£85,625First Year

Profit From Rental Income

After 5 Years

£17,227

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£68,196

↗ 25%After 5 Years

Return On Investment

100%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,368	£16,614	£16,863	£17,284	£17,716	£84,845
Total Expenses	£12,565	£12,640	£12,706	£12,790	£12,876	£63,577
Profit Before Tax	£3,803	£3,974	£4,157	£4,494	£4,841	£21,268
Profit After Tax	£3,080	£3,219	£3,367	£3,641	£3,921	£17,227
Change In Property Value	£6,938	£12,800	£16,348	£18,815	£13,296	£68,196
Net Return	£10,018	£16,018	£19,715	£22,456	£17,217	£85,424
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	12%	19%	23%	26%	20%	100%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change