Flat
NG1
1 bed
1 bath
Oxford Street, Nottingham NG1
East Midlands, England · NG1
View property listing
Initial Investment
£32,500First YearProfit From Rental Income
£17,896
↗ 55%After 5 Years
Change In Property Value
£23,301
↗ 22%After 5 Years
Return On Investment
127%
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 | £10,920 | £11,084 | £11,361 | £11,645 | £11,994 | £57,004 |
| Total Expenses | £6,863 | £6,916 | £6,978 | £7,042 | £7,111 | £34,911 |
| Profit Before Tax | £4,057 | £4,168 | £4,383 | £4,603 | £4,883 | £22,093 |
| Profit After Tax | £3,286 | £3,376 | £3,550 | £3,728 | £3,955 | £17,896 |
| Change In Property Value | £2,625 | £2,691 | £4,413 | £6,310 | £7,262 | £23,301 |
| Net Return | £5,911 | £6,066 | £7,962 | £10,038 | £11,218 | £41,196 |
| Return From Rental Income (%) | 10% | 10% | 11% | 11% | 12% | 55% |
| Total Net Return (%) | 18% | 19% | 24% | 31% | 35% | 127% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change