Detached
NG3
6 beds
2 baths
Ball Street, Nottingham NG3
East Midlands, England · NG3
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£28,056
↗ 32%After 5 Years
Change In Property Value
£67,142
↗ 24%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,640 | £17,905 | £18,173 | £18,627 | £19,093 | £91,438 |
| Total Expenses | £11,273 | £11,312 | £11,349 | £11,405 | £11,462 | £56,801 |
| Profit Before Tax | £6,367 | £6,593 | £6,824 | £7,223 | £7,631 | £34,637 |
| Profit After Tax | £5,157 | £5,340 | £5,528 | £5,850 | £6,181 | £28,056 |
| Change In Property Value | £7,000 | £11,480 | £16,416 | £18,894 | £13,352 | £67,142 |
| Net Return | £12,157 | £16,820 | £21,944 | £24,744 | £19,533 | £95,198 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 14% | 19% | 25% | 29% | 23% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change