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

£21,553

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£107,059

↗ 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	£27,732	£28,148	£28,852	£29,573	£30,460	£144,765
Total Expenses	£23,420	£23,508	£23,621	£23,737	£23,869	£118,156
Profit Before Tax	£4,312	£4,640	£5,230	£5,836	£6,591	£26,609
Profit After Tax	£3,492	£3,758	£4,237	£4,727	£5,339	£21,553
Change In Property Value	£11,750	£12,044	£22,221	£28,381	£32,664	£107,059
Net Return	£15,242	£15,802	£26,457	£33,108	£38,003	£128,612
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
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