Flat
NG9
0 beds
0 baths
72 & 74 Broadgate, Beeston NG9
East Midlands, England · NG9
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£108,258
↗ 34%After 5 Years
Change In Property Value
£227,803
↗ 24%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £63,648 | £64,603 | £65,572 | £67,211 | £68,891 | £329,925 |
| Total Expenses | £38,931 | £39,077 | £39,214 | £39,420 | £39,631 | £196,273 |
| Profit Before Tax | £24,717 | £25,526 | £26,357 | £27,791 | £29,260 | £133,652 |
| Profit After Tax | £20,021 | £20,676 | £21,349 | £22,511 | £23,701 | £108,258 |
| Change In Property Value | £23,750 | £38,950 | £55,699 | £64,104 | £45,300 | £227,803 |
| Net Return | £43,771 | £59,626 | £77,048 | £86,615 | £69,001 | £336,060 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 14% | 19% | 24% | 27% | 21% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change