Flat
NG2
1 bed
1 bath
The Waterside Apartments, West Bridgford NG2
East Midlands, England · NG2
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£24,785
↗ 32%After 5 Years
Change In Property Value
£61,147
↗ 24%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,592 | £17,856 | £18,124 | £18,577 | £19,041 | £91,190 |
| Total Expenses | £11,964 | £12,040 | £12,108 | £12,195 | £12,284 | £60,591 |
| Profit Before Tax | £5,628 | £5,816 | £6,016 | £6,382 | £6,757 | £30,598 |
| Profit After Tax | £4,559 | £4,711 | £4,873 | £5,169 | £5,473 | £24,785 |
| Change In Property Value | £6,375 | £10,455 | £14,951 | £17,207 | £12,159 | £61,147 |
| Net Return | £10,934 | £15,166 | £19,823 | £22,376 | £17,633 | £85,932 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 14% | 20% | 25% | 29% | 23% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change