Flat NG1 1 bed 1 bath

The Litmus Building, Huntingdon Street NG1

East Midlands, England · NG1

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£5,713

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£23,979

↗ 24%After 5 Years

Return On Investment

96%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,200	£7,308	£7,418	£7,603	£7,793	£37,322
Total Expenses	£5,938	£5,998	£6,050	£6,111	£6,172	£30,269
Profit Before Tax	£1,263	£1,310	£1,367	£1,492	£1,621	£7,053
Profit After Tax	£1,023	£1,061	£1,108	£1,209	£1,313	£5,713
Change In Property Value	£2,500	£4,100	£5,863	£6,748	£4,768	£23,979
Net Return	£3,523	£5,161	£6,971	£7,957	£6,081	£29,692
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	11%	17%	22%	26%	20%	96%

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