Flat
NG1
2 beds
2 baths
New Court, Ristes Place NG1
East Midlands, England · NG1
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£20,108
↗ 50%After 5 Years
Change In Property Value
£28,848
↗ 22%After 5 Years
Return On Investment
122%
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 | £13,524 | £13,727 | £14,070 | £14,422 | £14,854 | £70,597 |
| Total Expenses | £8,985 | £9,062 | £9,150 | £9,239 | £9,335 | £45,772 |
| Profit Before Tax | £4,539 | £4,664 | £4,920 | £5,182 | £5,519 | £24,825 |
| Profit After Tax | £3,676 | £3,778 | £3,985 | £4,198 | £4,470 | £20,108 |
| Change In Property Value | £3,250 | £3,331 | £5,463 | £7,812 | £8,991 | £28,848 |
| Net Return | £6,926 | £7,109 | £9,449 | £12,010 | £13,462 | £48,957 |
| Return From Rental Income (%) | 9% | 9% | 10% | 10% | 11% | 50% |
| Total Net Return (%) | 17% | 18% | 24% | 30% | 34% | 122% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change