Flat NG1 1 bed 0 baths

Spaniel Row, Nottingham, Nottinghamshire NG1

East Midlands, England · NG1

Initial Investment

First Year

£20,500First Year

Profit From Rental Income

After 5 Years

£-1,350

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£14,424

↗ 22%After 5 Years

Return On Investment

64%

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	£4,680	£4,750	£4,869	£4,991	£5,140	£24,430
Total Expenses	£5,047	£5,100	£5,155	£5,211	£5,268	£25,781
Profit Before Tax	£-367	£-350	£-286	£-220	£-128	£-1,350
Profit After Tax	£-367	£-350	£-286	£-220	£-128	£-1,350
Change In Property Value	£1,625	£1,666	£2,732	£3,906	£4,496	£14,424
Net Return	£1,258	£1,316	£2,446	£3,686	£4,368	£13,074
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	6%	6%	12%	18%	21%	64%

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