Flat
B12
1 bed
1 bath
Avoca Court (Ews1), Irish Quarter B12
West Midlands, England · B12
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£11,413
↗ 30%After 5 Years
Change In Property Value
£28,473
↗ 23%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,500 | £10,657 | £10,924 | £11,197 | £11,533 | £54,811 |
| Total Expenses | £8,009 | £8,071 | £8,141 | £8,212 | £8,288 | £40,721 |
| Profit Before Tax | £2,491 | £2,586 | £2,783 | £2,985 | £3,245 | £14,090 |
| Profit After Tax | £2,017 | £2,095 | £2,254 | £2,418 | £2,628 | £11,413 |
| Change In Property Value | £3,125 | £3,203 | £5,910 | £7,548 | £8,687 | £28,473 |
| Net Return | £5,142 | £5,298 | £8,164 | £9,966 | £11,315 | £39,886 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 13% | 14% | 21% | 26% | 29% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change