Flat NG1 1 bed 0 baths

Spaniel Row, Nottingham, Nottinghamshire NG1

East Midlands, England · NG1

Initial Investment

First Year

£19,000First Year

Profit From Rental Income

After 5 Years

£-2,050

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£13,315

↗ 22%After 5 Years

Return On Investment

59%

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	£4,320	£4,385	£4,494	£4,607	£4,745	£22,551
Total Expenses	£4,813	£4,865	£4,919	£4,974	£5,030	£24,601
Profit Before Tax	£-493	£-480	£-424	£-367	£-285	£-2,050
Profit After Tax	£-493	£-480	£-424	£-367	£-285	£-2,050
Change In Property Value	£1,500	£1,538	£2,522	£3,606	£4,150	£13,315
Net Return	£1,008	£1,057	£2,097	£3,239	£3,864	£11,265
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-11%
Total Net Return (%)	5%	6%	11%	17%	20%	59%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change