Flat
NG1
2 beds
2 baths
Broad Street, Nottingham NG1
East Midlands, England · NG1
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£28,476
↗ 58%After 5 Years
Change In Property Value
£35,506
↗ 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 | £16,644 | £16,894 | £17,316 | £17,749 | £18,281 | £86,884 |
| Total Expenses | £10,176 | £10,251 | £10,340 | £10,431 | £10,530 | £51,728 |
| Profit Before Tax | £6,468 | £6,643 | £6,976 | £7,318 | £7,751 | £35,156 |
| Profit After Tax | £5,239 | £5,380 | £5,651 | £5,928 | £6,279 | £28,476 |
| Change In Property Value | £4,000 | £4,100 | £6,724 | £9,615 | £11,066 | £35,506 |
| Net Return | £9,239 | £9,480 | £12,375 | £15,543 | £17,345 | £63,982 |
| Return From Rental Income (%) | 11% | 11% | 12% | 12% | 13% | 58% |
| Total Net Return (%) | 19% | 19% | 25% | 32% | 35% | 131% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change