Flat
NG1
2 beds
2 baths
Low Pavement, Nottingham NG1
East Midlands, England · NG1
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£25,634
↗ 52%After 5 Years
Change In Property Value
£35,506
↗ 22%After 5 Years
Return On Investment
125%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,644 | £16,894 | £17,316 | £17,749 | £18,281 | £86,884 |
| Total Expenses | £10,848 | £10,939 | £11,042 | £11,147 | £11,261 | £55,237 |
| Profit Before Tax | £5,796 | £5,955 | £6,274 | £6,602 | £7,020 | £31,647 |
| Profit After Tax | £4,694 | £4,824 | £5,082 | £5,347 | £5,687 | £25,634 |
| Change In Property Value | £4,000 | £4,100 | £6,724 | £9,615 | £11,066 | £35,506 |
| Net Return | £8,694 | £8,924 | £11,806 | £14,963 | £16,753 | £61,140 |
| Return From Rental Income (%) | 10% | 10% | 10% | 11% | 12% | 52% |
| Total Net Return (%) | 18% | 18% | 24% | 31% | 34% | 125% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change