Flat B12 1 bed 1 bath

Avoca Court (Ews1), Irish Quarter B12

West Midlands, England · B12

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£5,515

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£28,473

↗ 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	£9,228	£9,366	£9,601	£9,841	£10,136	£48,171
Total Expenses	£8,132	£8,198	£8,270	£8,343	£8,420	£41,363
Profit Before Tax	£1,096	£1,169	£1,331	£1,498	£1,715	£6,809
Profit After Tax	£888	£947	£1,078	£1,213	£1,390	£5,515
Change In Property Value	£3,125	£3,203	£5,910	£7,548	£8,687	£28,473
Net Return	£4,013	£4,150	£6,988	£8,761	£10,077	£33,988
Return From Rental Income (%)	2%	2%	3%	3%	4%	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