Flat NG9 2 beds 2 baths

4 Greenslade House, Beeston NG9

East Midlands, England · NG9

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£17,362

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£50,356

↗ 24%After 5 Years

Return On Investment

106%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,076	£14,287	£14,501	£14,864	£15,236	£72,964
Total Expenses	£10,164	£10,235	£10,298	£10,376	£10,456	£51,529
Profit Before Tax	£3,912	£4,052	£4,204	£4,488	£4,780	£21,435
Profit After Tax	£3,168	£3,282	£3,405	£3,635	£3,872	£17,362
Change In Property Value	£5,250	£8,610	£12,312	£14,170	£10,014	£50,356
Net Return	£8,418	£11,892	£15,717	£17,806	£13,885	£67,718
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	19%	25%	28%	22%	106%

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