Flat
NG1
1 bed
1 bath
Upper College Street, Nottingham NG1
East Midlands, England · NG1
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£16,345
↗ 31%After 5 Years
Change In Property Value
£41,964
↗ 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 | £12,600 | £12,789 | £12,981 | £13,305 | £13,638 | £65,313 |
| Total Expenses | £8,891 | £8,960 | £9,020 | £9,094 | £9,170 | £45,134 |
| Profit Before Tax | £3,709 | £3,829 | £3,961 | £4,211 | £4,468 | £20,179 |
| Profit After Tax | £3,005 | £3,102 | £3,209 | £3,411 | £3,619 | £16,345 |
| Change In Property Value | £4,375 | £7,175 | £10,260 | £11,809 | £8,345 | £41,964 |
| Net Return | £7,380 | £10,277 | £13,469 | £15,220 | £11,964 | £58,309 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 14% | 19% | 25% | 28% | 22% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change