Flat NG1 2 beds 1 bath

Enfield House, 18 Low Pavement NG1

East Midlands, England · NG1

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£21,647

↗ 56%After 5 Years

Change In Property Value

After 5 Years

£27,739

↗ 22%After 5 Years

Return On Investment

128%

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	£12,996	£13,191	£13,521	£13,859	£14,274	£67,841
Total Expenses	£8,085	£8,146	£8,219	£8,293	£8,373	£41,116
Profit Before Tax	£4,911	£5,044	£5,302	£5,566	£5,901	£26,725
Profit After Tax	£3,978	£4,086	£4,295	£4,509	£4,780	£21,647
Change In Property Value	£3,125	£3,203	£5,253	£7,512	£8,646	£27,739
Net Return	£7,103	£7,289	£9,548	£12,021	£13,426	£49,386
Return From Rental Income (%)	10%	11%	11%	12%	12%	56%
Total Net Return (%)	18%	19%	25%	31%	35%	128%

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