Terraced
NG9
2 beds
1 bath
Woodside Road, Lenton Abbey NG9
East Midlands, England · NG9
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£22,894
↗ 36%After 5 Years
Change In Property Value
£50,356
↗ 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 | £13,860 | £14,068 | £14,279 | £14,636 | £15,002 | £71,845 |
| Total Expenses | £8,643 | £8,676 | £8,707 | £8,754 | £8,801 | £43,581 |
| Profit Before Tax | £5,217 | £5,392 | £5,572 | £5,882 | £6,201 | £28,264 |
| Profit After Tax | £4,226 | £4,367 | £4,513 | £4,765 | £5,023 | £22,894 |
| Change In Property Value | £5,250 | £8,610 | £12,312 | £14,170 | £10,014 | £50,356 |
| Net Return | £9,476 | £12,977 | £16,825 | £18,935 | £15,037 | £73,250 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 36% |
| Total Net Return (%) | 15% | 20% | 26% | 30% | 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