Flat NG1 3 beds 2 baths

Huntingdon Street, Nottingham NG1

East Midlands, England · NG1

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£17,054

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£43,163

↗ 24%After 5 Years

Return On Investment

109%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,960	£13,154	£13,352	£13,686	£14,028	£67,179
Total Expenses	£9,088	£9,157	£9,218	£9,293	£9,370	£46,125
Profit Before Tax	£3,873	£3,997	£4,134	£4,393	£4,658	£21,055
Profit After Tax	£3,137	£3,238	£3,349	£3,558	£3,773	£17,054
Change In Property Value	£4,500	£7,380	£10,553	£12,146	£8,583	£43,163
Net Return	£7,637	£10,618	£13,902	£15,704	£12,356	£60,217
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	14%	19%	25%	29%	22%	109%

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