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

£6,826

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£34,156

↗ 23%After 5 Years

Return On Investment

89%

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	£11,076	£11,242	£11,523	£11,811	£12,166	£57,818
Total Expenses	£9,712	£9,790	£9,875	£9,962	£10,054	£49,392
Profit Before Tax	£1,364	£1,453	£1,648	£1,850	£2,112	£8,427
Profit After Tax	£1,105	£1,177	£1,335	£1,498	£1,711	£6,826
Change In Property Value	£3,749	£3,842	£7,089	£9,055	£10,421	£34,156
Net Return	£4,854	£5,019	£8,425	£10,553	£12,132	£40,982
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	11%	18%	23%	26%	89%

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