Flat B12 2 beds 0 baths

Avoca Court, 21 Moseley Road, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£5,707

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£30,751

↗ 23%After 5 Years

Return On Investment

88%

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	£9,972	£10,122	£10,375	£10,634	£10,953	£52,055
Total Expenses	£8,847	£8,920	£8,999	£9,079	£9,164	£45,009
Profit Before Tax	£1,125	£1,202	£1,376	£1,555	£1,789	£7,046
Profit After Tax	£911	£974	£1,115	£1,259	£1,449	£5,707
Change In Property Value	£3,375	£3,459	£6,383	£8,152	£9,382	£30,751
Net Return	£4,286	£4,433	£7,497	£9,411	£10,831	£36,458
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	10%	11%	18%	23%	26%	88%

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