Flat NG7 2 beds 1 bath

Sophie Road, Nottingham NG7

East Midlands, England · NG7

Initial Investment

First Year

£29,500First Year

Profit From Rental Income

After 5 Years

£3,553

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£22,780

↗ 24%After 5 Years

Return On Investment

89%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,456	£6,553	£6,651	£6,817	£6,988	£33,465
Total Expenses	£5,702	£5,762	£5,813	£5,871	£5,931	£29,079
Profit Before Tax	£754	£791	£838	£946	£1,057	£4,386
Profit After Tax	£611	£641	£679	£766	£856	£3,553
Change In Property Value	£2,375	£3,895	£5,570	£6,410	£4,530	£22,780
Net Return	£2,986	£4,536	£6,249	£7,177	£5,386	£26,333
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	15%	21%	24%	18%	89%

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