Flat NG1 2 beds 2 baths

The Litmus Building, Huntingdon Street NG1

East Midlands, England · NG1

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£7,404

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£31,067

↗ 22%After 5 Years

Return On Investment

89%

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	£10,080	£10,231	£10,487	£10,749	£11,072	£52,619
Total Expenses	£8,563	£8,624	£8,692	£8,762	£8,837	£43,478
Profit Before Tax	£1,518	£1,608	£1,795	£1,987	£2,234	£9,141
Profit After Tax	£1,229	£1,302	£1,454	£1,609	£1,810	£7,404
Change In Property Value	£3,500	£3,588	£5,884	£8,413	£9,683	£31,067
Net Return	£4,729	£4,890	£7,337	£10,023	£11,493	£38,472
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	11%	17%	23%	27%	89%

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