Flat B12 2 beds 1 bath

Avoca Court, Digbeth B12

West Midlands, England · B12

Initial Investment

First Year

£45,985First Year

Profit From Rental Income

After 5 Years

£13,112

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£34,156

↗ 23%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,000	£12,180	£12,484	£12,797	£13,181	£62,642
Total Expenses	£9,149	£9,213	£9,287	£9,362	£9,443	£46,454
Profit Before Tax	£2,851	£2,967	£3,198	£3,435	£3,738	£16,188
Profit After Tax	£2,309	£2,403	£2,590	£2,782	£3,028	£13,112
Change In Property Value	£3,749	£3,842	£7,089	£9,055	£10,421	£34,156
Net Return	£6,058	£6,246	£9,680	£11,837	£13,449	£47,269
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	13%	14%	21%	26%	29%	103%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change