Flat B4 1 bed 1 bath

Fountain Court, Steelhouse Lane, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£85,625First Year

Profit From Rental Income

After 5 Years

£9,239

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£63,210

↗ 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	£16,368	£16,614	£17,029	£17,455	£17,978	£85,443
Total Expenses	£14,647	£14,717	£14,802	£14,888	£14,983	£74,037
Profit Before Tax	£1,721	£1,896	£2,227	£2,566	£2,995	£11,407
Profit After Tax	£1,394	£1,536	£1,804	£2,079	£2,426	£9,239
Change In Property Value	£6,938	£7,111	£13,120	£16,757	£19,285	£63,210
Net Return	£8,332	£8,647	£14,924	£18,836	£21,712	£72,450
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	10%	10%	17%	22%	25%	85%

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