Semi Detached NG6 2 beds 1 bath

Britannia Avenue, Nottingham NG6

East Midlands, England · NG6

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£16,922

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£39,566

↗ 24%After 5 Years

Return On Investment

112%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,728	£10,889	£11,052	£11,329	£11,612	£55,610
Total Expenses	£6,882	£6,910	£6,937	£6,975	£7,014	£34,718
Profit Before Tax	£3,846	£3,979	£4,115	£4,354	£4,598	£20,892
Profit After Tax	£3,116	£3,223	£3,333	£3,526	£3,724	£16,922
Change In Property Value	£4,125	£6,765	£9,674	£11,134	£7,868	£39,566
Net Return	£7,241	£9,988	£13,007	£14,660	£11,592	£56,488
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	14%	20%	26%	29%	23%	112%

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