Flat
B4
0 beds
1 bath
Studio Apartment For-Sale | Fountain Court, Steelhouse Lane, Birmingham B4
West Midlands, England · B4
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£8,124
↗ 10%After 5 Years
Change In Property Value
£59,224
↗ 23%After 5 Years
Return On Investment
85%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,336 | £15,566 | £15,955 | £16,354 | £16,845 | £80,056 |
| Total Expenses | £13,849 | £13,918 | £14,000 | £14,084 | £14,175 | £70,026 |
| Profit Before Tax | £1,487 | £1,648 | £1,955 | £2,270 | £2,669 | £10,030 |
| Profit After Tax | £1,204 | £1,335 | £1,584 | £1,839 | £2,162 | £8,124 |
| Change In Property Value | £6,500 | £6,663 | £12,292 | £15,700 | £18,069 | £59,224 |
| Net Return | £7,704 | £7,997 | £13,876 | £17,539 | £20,231 | £67,348 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 25% | 85% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change