Flat
B4
2 beds
2 baths
Fountain Court, Steelhouse Lane, Birmingham B4
West Midlands, England · B4
View property listing
Initial Investment
£130,250First YearProfit From Rental Income
£29,045
↗ 22%After 5 Years
Change In Property Value
£99,530
↗ 25%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,892 | £24,250 | £24,614 | £25,229 | £25,860 | £123,846 |
| Total Expenses | £17,420 | £17,506 | £17,583 | £17,687 | £17,792 | £87,988 |
| Profit Before Tax | £6,472 | £6,744 | £7,031 | £7,543 | £8,068 | £35,858 |
| Profit After Tax | £5,242 | £5,463 | £5,695 | £6,110 | £6,535 | £29,045 |
| Change In Property Value | £10,125 | £18,681 | £23,859 | £27,460 | £19,405 | £99,530 |
| Net Return | £15,367 | £24,144 | £29,554 | £33,570 | £25,940 | £128,575 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 20% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change