Flat
NG11
1 bed
1 bath
Fairisle Close, Clifton, Nottingham NG11
Initial Investment
£37,000First YearProfit From Rental Income
£-25,321
↘ -68%After 5 Years
Change In Property Value
£14,895
↗ 20%After 5 Years
Return On Investment
-28%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £4,976 | £5,022 | £5,065 | £5,108 | £5,151 | £25,321 |
| Profit Before Tax | £-4,976 | £-5,022 | £-5,065 | £-5,108 | £-5,151 | £-25,321 |
| Profit After Tax | £-4,976 | £-5,022 | £-5,065 | £-5,108 | £-5,151 | £-25,321 |
| Change In Property Value | £1,500 | £1,530 | £3,121 | £4,058 | £4,686 | £14,895 |
| Net Return | £-3,476 | £-3,492 | £-1,943 | £-1,051 | £-465 | £-10,426 |
| Return From Rental Income (%) | -13% | -14% | -14% | -14% | -14% | -68% |
| Total Net Return (%) | -9% | -9% | -5% | -3% | -1% | -28% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change