Flat B12 2 beds 1 bath

Avoca Court, 146 Cheapside B12

West Midlands, England · B12

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£10,186

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£35,307

↗ 23%After 5 Years

Return On Investment

96%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	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	£9,850	£9,925	£10,009	£10,095	£10,187	£50,066
Profit Before Tax	£2,150	£2,255	£2,475	£2,701	£2,993	£12,575
Profit After Tax	£1,742	£1,826	£2,005	£2,188	£2,425	£10,186
Change In Property Value	£3,875	£3,972	£7,328	£9,360	£10,772	£35,307
Net Return	£5,617	£5,798	£9,333	£11,548	£13,197	£45,493
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	12%	12%	20%	24%	28%	96%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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