Flat NG1 1 bed 1 bath

Huntingdon Street, Nottingham NG1

East Midlands, England · NG1

Initial Investment

First Year

£29,500First Year

Profit From Rental Income

After 5 Years

£5,004

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£22,780

↗ 24%After 5 Years

Return On Investment

94%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,840	£6,943	£7,047	£7,223	£7,403	£35,456
Total Expenses	£5,741	£5,801	£5,852	£5,912	£5,972	£29,278
Profit Before Tax	£1,099	£1,142	£1,194	£1,311	£1,431	£6,178
Profit After Tax	£890	£925	£967	£1,062	£1,159	£5,004
Change In Property Value	£2,375	£3,895	£5,570	£6,410	£4,530	£22,780
Net Return	£3,265	£4,820	£6,537	£7,472	£5,689	£27,784
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	16%	22%	25%	19%	94%

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