Flat NG1 1 bed 0 baths

Spaniel Row, Nottingham, Nottinghamshire NG1

East Midlands, England · NG1

Initial Investment

First Year

£21,250First Year

Profit From Rental Income

After 5 Years

£-1,001

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£14,979

↗ 22%After 5 Years

Return On Investment

66%

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	£4,860	£4,933	£5,056	£5,183	£5,338	£25,370
Total Expenses	£5,164	£5,217	£5,273	£5,329	£5,387	£26,371
Profit Before Tax	£-304	£-284	£-216	£-147	£-49	£-1,001
Profit After Tax	£-304	£-284	£-216	£-147	£-49	£-1,001
Change In Property Value	£1,688	£1,730	£2,837	£4,056	£4,669	£14,979
Net Return	£1,383	£1,445	£2,620	£3,910	£4,619	£13,978
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	7%	7%	12%	18%	22%	66%

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