Flat
NG1
1 bed
1 bath
The Litmus Building, Huntingdon Street NG1
East Midlands, England · NG1
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£2,872
↗ 9%After 5 Years
Change In Property Value
£22,191
↗ 22%After 5 Years
Return On Investment
81%
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 | £7,200 | £7,308 | £7,491 | £7,678 | £7,908 | £37,585 |
| Total Expenses | £6,688 | £6,744 | £6,806 | £6,868 | £6,934 | £34,039 |
| Profit Before Tax | £513 | £564 | £685 | £810 | £974 | £3,546 |
| Profit After Tax | £415 | £457 | £555 | £656 | £789 | £2,872 |
| Change In Property Value | £2,500 | £2,563 | £4,203 | £6,010 | £6,916 | £22,191 |
| Net Return | £2,915 | £3,019 | £4,757 | £6,666 | £7,706 | £25,063 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 3% | 9% |
| Total Net Return (%) | 9% | 10% | 15% | 22% | 25% | 81% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change