Flat NG1 1 bed 0 baths

Spaniel Row, Nottingham, Nottinghamshire NG1

East Midlands, England · NG1

Initial Investment

First Year

£20,500First Year

Profit From Rental Income

After 5 Years

£751

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£15,586

↗ 24%After 5 Years

Return On Investment

80%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,680	£4,750	£4,821	£4,942	£5,066	£24,259
Total Expenses	£4,559	£4,616	£4,665	£4,718	£4,773	£23,332
Profit Before Tax	£121	£134	£157	£224	£292	£927
Profit After Tax	£98	£108	£127	£181	£237	£751
Change In Property Value	£1,625	£2,665	£3,811	£4,386	£3,099	£15,586
Net Return	£1,723	£2,773	£3,938	£4,567	£3,336	£16,337
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	8%	14%	19%	22%	16%	80%

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