Terraced
NG7
4 beds
1 bath
Cottesmore Road, Nottingham NG7
East Midlands, England · NG7
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£35,982
↗ 37%After 5 Years
Change In Property Value
£74,336
↗ 24%After 5 Years
Return On Investment
114%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,772 | £21,084 | £21,400 | £21,935 | £22,483 | £107,673 |
| Total Expenses | £12,551 | £12,595 | £12,637 | £12,701 | £12,766 | £63,251 |
| Profit Before Tax | £8,221 | £8,488 | £8,763 | £9,234 | £9,717 | £44,423 |
| Profit After Tax | £6,659 | £6,876 | £7,098 | £7,479 | £7,871 | £35,982 |
| Change In Property Value | £7,750 | £12,710 | £18,175 | £20,918 | £14,782 | £74,336 |
| Net Return | £14,409 | £19,586 | £25,273 | £28,398 | £22,653 | £110,318 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 15% | 20% | 26% | 29% | 23% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change