Flat B12 2 beds 1 bath

Apartment, Avoca Court, Cheapside Deritend, Deritend, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£11,123

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£34,168

↗ 23%After 5 Years

Return On Investment

98%

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	£8,696	£8,750	£8,813	£8,878	£8,948	£44,086
Profit Before Tax	£2,380	£2,492	£2,710	£2,933	£3,217	£13,732
Profit After Tax	£1,928	£2,019	£2,195	£2,376	£2,606	£11,123
Change In Property Value	£3,750	£3,844	£7,092	£9,058	£10,425	£34,168
Net Return	£5,678	£5,862	£9,287	£11,434	£13,030	£45,291
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	12%	13%	20%	25%	28%	98%

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