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
£4,336
↗ 12%After 5 Years
Change In Property Value
£26,195
↗ 23%After 5 Years
Return On Investment
86%
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 | £8,496 | £8,623 | £8,839 | £9,060 | £9,332 | £44,350 |
| Total Expenses | £7,662 | £7,727 | £7,797 | £7,868 | £7,943 | £38,997 |
| Profit Before Tax | £834 | £897 | £1,042 | £1,192 | £1,389 | £5,353 |
| Profit After Tax | £675 | £726 | £844 | £965 | £1,125 | £4,336 |
| Change In Property Value | £2,875 | £2,947 | £5,437 | £6,944 | £7,992 | £26,195 |
| Net Return | £3,550 | £3,673 | £6,281 | £7,910 | £9,117 | £30,532 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 10% | 10% | 18% | 22% | 26% | 86% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change