Flat
NG5
2 beds
1 bath
Hucknall Road, Carrington NG5
East Midlands, England · NG5
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£4,636
↗ 14%After 5 Years
Change In Property Value
£26,377
↗ 24%After 5 Years
Return On Investment
91%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,260 | £7,369 | £7,479 | £7,666 | £7,858 | £37,633 |
| Total Expenses | £6,265 | £6,326 | £6,378 | £6,439 | £6,501 | £31,909 |
| Profit Before Tax | £995 | £1,043 | £1,101 | £1,228 | £1,358 | £5,724 |
| Profit After Tax | £806 | £845 | £892 | £994 | £1,100 | £4,636 |
| Change In Property Value | £2,750 | £4,510 | £6,449 | £7,423 | £5,245 | £26,377 |
| Net Return | £3,556 | £5,355 | £7,341 | £8,417 | £6,345 | £31,014 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 10% | 16% | 22% | 25% | 19% | 91% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change