Flat
NG1
3 beds
2 baths
Huntingdon Street, Nottingham NG1
East Midlands, England · NG1
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£32,283
↗ 59%After 5 Years
Change In Property Value
£39,944
↗ 22%After 5 Years
Return On Investment
131%
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 | £18,720 | £19,001 | £19,476 | £19,963 | £20,562 | £97,721 |
| Total Expenses | £11,386 | £11,468 | £11,567 | £11,667 | £11,778 | £57,865 |
| Profit Before Tax | £7,335 | £7,533 | £7,909 | £8,295 | £8,784 | £39,856 |
| Profit After Tax | £5,941 | £6,101 | £6,406 | £6,719 | £7,115 | £32,283 |
| Change In Property Value | £4,500 | £4,613 | £7,565 | £10,817 | £12,450 | £39,944 |
| Net Return | £10,441 | £10,714 | £13,971 | £17,537 | £19,565 | £72,227 |
| Return From Rental Income (%) | 11% | 11% | 12% | 12% | 13% | 59% |
| Total Net Return (%) | 19% | 19% | 25% | 32% | 36% | 131% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change