Detached
NG9
0 beds
0 baths
72 And 74 Broadgate, Beeston NG9
East Midlands, England · NG9
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£96,649
↗ 30%After 5 Years
Change In Property Value
£227,803
↗ 24%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £58,896 | £59,779 | £60,676 | £62,193 | £63,748 | £305,292 |
| Total Expenses | £36,956 | £37,057 | £37,157 | £37,319 | £37,485 | £185,973 |
| Profit Before Tax | £21,940 | £22,723 | £23,520 | £24,874 | £26,263 | £119,320 |
| Profit After Tax | £17,772 | £18,405 | £19,051 | £20,148 | £21,273 | £96,649 |
| Change In Property Value | £23,750 | £38,950 | £55,699 | £64,104 | £45,300 | £227,803 |
| Net Return | £41,522 | £57,355 | £74,749 | £84,252 | £66,573 | £324,451 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 13% | 18% | 23% | 26% | 21% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change