Flat
NG1
2 beds
2 baths
Huntingdon Street, Nottingham NG1
East Midlands, England · NG1
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£7,971
↗ 18%After 5 Years
Change In Property Value
£32,177
↗ 22%After 5 Years
Return On Investment
90%
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 | £10,440 | £10,597 | £10,862 | £11,133 | £11,467 | £54,498 |
| Total Expenses | £8,797 | £8,859 | £8,928 | £8,999 | £9,075 | £44,657 |
| Profit Before Tax | £1,643 | £1,738 | £1,934 | £2,134 | £2,392 | £9,841 |
| Profit After Tax | £1,331 | £1,408 | £1,566 | £1,729 | £1,938 | £7,971 |
| Change In Property Value | £3,625 | £3,716 | £6,094 | £8,714 | £10,029 | £32,177 |
| Net Return | £4,956 | £5,123 | £7,660 | £10,442 | £11,966 | £40,148 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 11% | 12% | 17% | 23% | 27% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change