Flat
NG1
2 beds
2 baths
North West, Talbot Street, Nottingham NG1
East Midlands, England · NG1
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£17,763
↗ 31%After 5 Years
Change In Property Value
£44,362
↗ 24%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,320 | £13,520 | £13,723 | £14,066 | £14,417 | £69,045 |
| Total Expenses | £9,284 | £9,354 | £9,416 | £9,492 | £9,570 | £47,116 |
| Profit Before Tax | £4,036 | £4,165 | £4,307 | £4,574 | £4,848 | £21,930 |
| Profit After Tax | £3,269 | £3,374 | £3,489 | £3,705 | £3,927 | £17,763 |
| Change In Property Value | £4,625 | £7,585 | £10,847 | £12,483 | £8,822 | £44,362 |
| Net Return | £7,894 | £10,959 | £14,335 | £16,188 | £12,748 | £62,125 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 14% | 19% | 25% | 29% | 23% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change