Flat
B12
1 bed
1 bath
Avoca Court, Digbeth B12
West Midlands, England · B12
View property listing
Initial Investment
£35,500First YearProfit From Rental Income
£13,020
↗ 37%After 5 Years
Change In Property Value
£26,195
↗ 23%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 | £10,500 | £10,657 | £10,924 | £11,197 | £11,533 | £54,811 |
| Total Expenses | £7,613 | £7,674 | £7,744 | £7,815 | £7,891 | £38,738 |
| Profit Before Tax | £2,887 | £2,983 | £3,180 | £3,382 | £3,642 | £16,074 |
| Profit After Tax | £2,339 | £2,416 | £2,576 | £2,739 | £2,950 | £13,020 |
| Change In Property Value | £2,875 | £2,947 | £5,437 | £6,944 | £7,992 | £26,195 |
| Net Return | £5,214 | £5,363 | £8,013 | £9,684 | £10,942 | £39,215 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 15% | 15% | 23% | 27% | 31% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change