Flat
B12
2 beds
1 bath
Avoca Court, Digbeth B12
West Midlands, England · B12
View property listing
Initial Investment
£45,985First YearProfit From Rental Income
£7,502
↗ 16%After 5 Years
Change In Property Value
£36,851
↗ 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 | £9,396 | £9,537 | £9,680 | £9,922 | £10,170 | £48,705 |
| Total Expenses | £7,764 | £7,828 | £7,884 | £7,950 | £8,017 | £39,443 |
| Profit Before Tax | £1,632 | £1,709 | £1,796 | £1,972 | £2,153 | £9,262 |
| Profit After Tax | £1,322 | £1,384 | £1,455 | £1,598 | £1,744 | £7,502 |
| Change In Property Value | £3,749 | £6,916 | £8,834 | £10,167 | £7,185 | £36,851 |
| Net Return | £5,070 | £8,300 | £10,289 | £11,765 | £8,929 | £44,353 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 11% | 18% | 22% | 26% | 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