Flat NG1 2 beds 2 baths

Huntingdon Street, Nottingham NG1

East Midlands, England · NG1

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£12,092

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£34,770

↗ 24%After 5 Years

Return On Investment

105%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,440	£10,597	£10,756	£11,024	£11,300	£54,117
Total Expenses	£7,709	£7,775	£7,832	£7,901	£7,971	£39,188
Profit Before Tax	£2,731	£2,822	£2,924	£3,124	£3,329	£14,929
Profit After Tax	£2,212	£2,285	£2,368	£2,530	£2,697	£12,092
Change In Property Value	£3,625	£5,945	£8,501	£9,784	£6,914	£34,770
Net Return	£5,837	£8,230	£10,869	£12,315	£9,611	£46,862
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	18%	24%	28%	22%	105%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change