Flat
NG1
2 beds
2 baths
Broad Street, Nottingham NG1
East Midlands, England · NG1
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£14,219
↗ 29%After 5 Years
Change In Property Value
£38,367
↗ 24%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,520 | £11,693 | £11,868 | £12,165 | £12,469 | £59,715 |
| Total Expenses | £8,300 | £8,367 | £8,426 | £8,497 | £8,570 | £42,161 |
| Profit Before Tax | £3,220 | £3,326 | £3,442 | £3,668 | £3,899 | £17,554 |
| Profit After Tax | £2,608 | £2,694 | £2,788 | £2,971 | £3,158 | £14,219 |
| Change In Property Value | £4,000 | £6,560 | £9,381 | £10,796 | £7,629 | £38,367 |
| Net Return | £6,608 | £9,254 | £12,169 | £13,767 | £10,787 | £52,586 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 13% | 19% | 25% | 28% | 22% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change