Flat
NG7
2 beds
1 bath
Camomile Gardens, Nottingham NG7
East Midlands, England · NG7
View property listing
Initial Investment
£30,100First YearProfit From Rental Income
£3,836
↗ 13%After 5 Years
Change In Property Value
£23,260
↗ 24%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,600 | £6,699 | £6,799 | £6,969 | £7,144 | £34,212 |
| Total Expenses | £5,781 | £5,841 | £5,892 | £5,951 | £6,011 | £29,475 |
| Profit Before Tax | £819 | £858 | £908 | £1,019 | £1,133 | £4,736 |
| Profit After Tax | £663 | £695 | £735 | £825 | £918 | £3,836 |
| Change In Property Value | £2,425 | £3,977 | £5,687 | £6,545 | £4,625 | £23,260 |
| Net Return | £3,088 | £4,672 | £6,422 | £7,371 | £5,543 | £27,096 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 10% | 16% | 21% | 24% | 18% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change