Flat NG1 2 beds 2 baths

The Litmus Building, Huntingdon Street NG1

East Midlands, England · NG1

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£11,383

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£33,571

↗ 24%After 5 Years

Return On Investment

105%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,080	£10,231	£10,385	£10,644	£10,910	£52,251
Total Expenses	£7,513	£7,578	£7,634	£7,702	£7,771	£38,197
Profit Before Tax	£2,568	£2,654	£2,751	£2,943	£3,139	£14,054
Profit After Tax	£2,080	£2,149	£2,228	£2,383	£2,543	£11,383
Change In Property Value	£3,500	£5,740	£8,208	£9,447	£6,676	£33,571
Net Return	£5,580	£7,889	£10,436	£11,830	£9,219	£44,954
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	13%	18%	24%	28%	21%	105%

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