Detached
NG3
6 beds
2 baths
Ball Street, Nottingham NG3
East Midlands, England · NG3
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£48,335
↗ 56%After 5 Years
Change In Property Value
£62,135
↗ 22%After 5 Years
Return On Investment
128%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,080 | £25,456 | £26,093 | £26,745 | £27,547 | £130,921 |
| Total Expenses | £14,117 | £14,166 | £14,241 | £14,317 | £14,408 | £71,248 |
| Profit Before Tax | £10,963 | £11,290 | £11,852 | £12,428 | £13,140 | £59,673 |
| Profit After Tax | £8,880 | £9,145 | £9,600 | £10,067 | £10,643 | £48,335 |
| Change In Property Value | £7,000 | £7,175 | £11,767 | £16,827 | £19,366 | £62,135 |
| Net Return | £15,880 | £16,320 | £21,367 | £26,894 | £30,009 | £110,470 |
| Return From Rental Income (%) | 10% | 11% | 11% | 12% | 12% | 56% |
| Total Net Return (%) | 18% | 19% | 25% | 31% | 35% | 128% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change