Flat
B4
2 beds
1 bath
Fountain Court, Steelhouse Lane, Birmingham B4
West Midlands, England · B4
View property listing
Initial Investment
£130,250First YearProfit From Rental Income
£33,957
↗ 26%After 5 Years
Change In Property Value
£92,253
↗ 23%After 5 Years
Return On Investment
97%
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 | £29,904 | £30,353 | £31,111 | £31,889 | £32,846 | £156,103 |
| Total Expenses | £22,550 | £22,675 | £22,826 | £22,980 | £23,150 | £114,181 |
| Profit Before Tax | £7,354 | £7,678 | £8,286 | £8,909 | £9,696 | £41,922 |
| Profit After Tax | £5,957 | £6,219 | £6,711 | £7,216 | £7,853 | £33,957 |
| Change In Property Value | £10,125 | £10,378 | £19,148 | £24,456 | £28,146 | £92,253 |
| Net Return | £16,082 | £16,597 | £25,859 | £31,672 | £36,000 | £126,210 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 12% | 13% | 20% | 24% | 28% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change