Flat NG2 2 beds 2 baths

Scarrington Road, West Bridgford, Nottingham, Nottinghamshire NG2

East Midlands, England · NG2

Initial Investment

First Year

£54,985First Year

Profit From Rental Income

After 5 Years

£15,020

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£43,151

↗ 24%After 5 Years

Return On Investment

106%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,420	£12,606	£12,795	£13,115	£13,443	£64,380
Total Expenses	£9,032	£9,101	£9,160	£9,234	£9,310	£45,837
Profit Before Tax	£3,388	£3,506	£3,635	£3,881	£4,133	£18,543
Profit After Tax	£2,744	£2,840	£2,944	£3,144	£3,348	£15,020
Change In Property Value	£4,499	£7,378	£10,550	£12,143	£8,581	£43,151
Net Return	£7,243	£10,218	£13,495	£15,286	£11,929	£58,171
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	19%	25%	28%	22%	106%

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