Flat
B12
2 beds
1 bath
Avoca Court, Cheapside, Digbeth B12
West Midlands, England · B12
View property listing
Initial Investment
£42,985First YearProfit From Rental Income
£8,371
↗ 19%After 5 Years
Change In Property Value
£31,879
↗ 23%After 5 Years
Return On Investment
94%
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 | £10,332 | £10,487 | £10,749 | £11,018 | £11,348 | £53,934 |
| Total Expenses | £8,586 | £8,647 | £8,716 | £8,787 | £8,863 | £43,599 |
| Profit Before Tax | £1,746 | £1,840 | £2,033 | £2,231 | £2,486 | £10,335 |
| Profit After Tax | £1,414 | £1,490 | £1,647 | £1,807 | £2,013 | £8,371 |
| Change In Property Value | £3,499 | £3,586 | £6,617 | £8,451 | £9,726 | £31,879 |
| Net Return | £4,913 | £5,076 | £8,263 | £10,258 | £11,739 | £40,250 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 11% | 12% | 19% | 24% | 27% | 94% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change