Flat
B12
2 beds
1 bath
Avoca Court, Cheapside, Digbeth B12
West Midlands, England · B12
View property listing
Initial Investment
£42,985First YearProfit From Rental Income
£6,447
↗ 15%After 5 Years
Change In Property Value
£34,393
↗ 25%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,772 | £8,904 | £9,037 | £9,263 | £9,495 | £45,470 |
| Total Expenses | £7,380 | £7,443 | £7,498 | £7,562 | £7,628 | £37,511 |
| Profit Before Tax | £1,392 | £1,460 | £1,540 | £1,701 | £1,867 | £7,960 |
| Profit After Tax | £1,127 | £1,183 | £1,247 | £1,378 | £1,512 | £6,447 |
| Change In Property Value | £3,499 | £6,455 | £8,245 | £9,489 | £6,706 | £34,393 |
| Net Return | £4,626 | £7,638 | £9,492 | £10,867 | £8,218 | £40,840 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 19% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change