Flat NG7 1 bed 1 bath

Regency Suites, Russell Street NG7

East Midlands, England · NG7

Initial Investment

First Year

£15,999First Year

Profit From Rental Income

After 5 Years

£-2,650

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£11,989

↗ 24%After 5 Years

Return On Investment

58%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,396	£3,447	£3,499	£3,586	£3,676	£17,603
Total Expenses	£3,948	£4,003	£4,050	£4,100	£4,152	£20,253
Profit Before Tax	£-552	£-556	£-551	£-514	£-476	£-2,650
Profit After Tax	£-552	£-556	£-551	£-514	£-476	£-2,650
Change In Property Value	£1,250	£2,050	£2,931	£3,374	£2,384	£11,989
Net Return	£698	£1,493	£2,381	£2,860	£1,908	£9,340
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-17%
Total Net Return (%)	4%	9%	15%	18%	12%	58%

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