Flat B4 2 beds 2 baths

Steelhouse Lane, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£153,000First Year

Profit From Rental Income

After 5 Years

£35,086

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£115,504

↗ 25%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,732	£28,148	£28,570	£29,284	£30,017	£143,751
Total Expenses	£19,895	£19,987	£20,070	£20,184	£20,299	£100,436
Profit Before Tax	£7,837	£8,161	£8,500	£9,101	£9,717	£43,316
Profit After Tax	£6,348	£6,610	£6,885	£7,372	£7,871	£35,086
Change In Property Value	£11,750	£21,679	£27,689	£31,867	£22,519	£115,504
Net Return	£18,098	£28,289	£34,574	£39,239	£30,390	£150,589
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	18%	23%	26%	20%	98%

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