Flat B4 2 beds 1 bath

Fountain Court, Steelhouse Lane, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£130,250First Year

Profit From Rental Income

After 5 Years

£17,385

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£92,253

↗ 23%After 5 Years

Return On Investment

84%

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	£24,857	£25,478	£26,242	£124,719
Total Expenses	£20,458	£20,539	£20,643	£20,749	£20,868	£103,257
Profit Before Tax	£3,434	£3,711	£4,214	£4,729	£5,374	£21,462
Profit After Tax	£2,782	£3,006	£3,413	£3,831	£4,353	£17,385
Change In Property Value	£10,125	£10,378	£19,148	£24,456	£28,146	£92,253
Net Return	£12,907	£13,384	£22,561	£28,286	£32,500	£109,637
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	10%	10%	17%	22%	25%	84%

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