Flat NG1 3 beds 3 baths

Royal Standard House, Standard Hill, The Park NG1

East Midlands, England · NG1

Initial Investment

First Year

£128,482First Year

Profit From Rental Income

After 5 Years

£36,873

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£88,753

↗ 22%After 5 Years

Return On Investment

98%

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	£28,800	£29,232	£29,963	£30,712	£31,633	£150,340
Total Expenses	£20,748	£20,837	£20,953	£21,072	£21,207	£104,817
Profit Before Tax	£8,052	£8,395	£9,010	£9,640	£10,426	£45,523
Profit After Tax	£6,522	£6,800	£7,298	£7,808	£8,445	£36,873
Change In Property Value	£9,999	£10,249	£16,808	£24,035	£27,662	£88,753
Net Return	£16,521	£17,048	£24,106	£31,844	£36,108	£125,626
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	13%	13%	19%	25%	28%	98%

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