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

£22,626

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£63,210

↗ 23%After 5 Years

Return On Investment

100%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,496	£20,803	£21,324	£21,857	£22,512	£106,992
Total Expenses	£15,608	£15,698	£15,805	£15,914	£16,034	£79,058
Profit Before Tax	£4,888	£5,106	£5,519	£5,943	£6,479	£27,934
Profit After Tax	£3,959	£4,136	£4,470	£4,814	£5,248	£22,626
Change In Property Value	£6,938	£7,111	£13,120	£16,757	£19,285	£63,210
Net Return	£10,896	£11,247	£17,590	£21,570	£24,533	£85,837
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	13%	13%	21%	25%	29%	100%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change