Terraced
NG5
4 beds
2 baths
Crossman Street, Nottingham NG5
East Midlands, England · NG5
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£20,359
↗ 34%After 5 Years
Change In Property Value
£46,759
↗ 24%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,672 | £12,862 | £13,055 | £13,381 | £13,716 | £65,686 |
| Total Expenses | £8,041 | £8,073 | £8,102 | £8,145 | £8,190 | £40,552 |
| Profit Before Tax | £4,631 | £4,789 | £4,953 | £5,236 | £5,526 | £25,135 |
| Profit After Tax | £3,751 | £3,879 | £4,012 | £4,241 | £4,476 | £20,359 |
| Change In Property Value | £4,875 | £7,995 | £11,433 | £13,158 | £9,298 | £46,759 |
| Net Return | £8,626 | £11,874 | £15,444 | £17,399 | £13,775 | £67,119 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 14% | 20% | 26% | 29% | 23% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change