Flat
NG1
1 bed
1 bath
Huntingdon Street, Nottingham NG1
East Midlands, England · NG1
View property listing
Initial Investment
£29,500First YearProfit From Rental Income
£13,859
↗ 47%After 5 Years
Change In Property Value
£21,081
↗ 22%After 5 Years
Return On Investment
118%
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 | £9,876 | £10,024 | £10,275 | £10,532 | £10,848 | £51,554 |
| Total Expenses | £6,757 | £6,818 | £6,886 | £6,955 | £7,029 | £34,444 |
| Profit Before Tax | £3,119 | £3,207 | £3,389 | £3,576 | £3,818 | £17,110 |
| Profit After Tax | £2,527 | £2,597 | £2,745 | £2,897 | £3,093 | £13,859 |
| Change In Property Value | £2,375 | £2,434 | £3,992 | £5,709 | £6,571 | £21,081 |
| Net Return | £4,902 | £5,032 | £6,738 | £8,606 | £9,663 | £34,940 |
| Return From Rental Income (%) | 9% | 9% | 9% | 10% | 10% | 47% |
| Total Net Return (%) | 17% | 17% | 23% | 29% | 33% | 118% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change