Flat NG1 2 beds 2 baths

North West, Talbot Street, Nottingham NG1

East Midlands, England · NG1

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£12,503

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£41,053

↗ 22%After 5 Years

Return On Investment

95%

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	£13,320	£13,520	£13,858	£14,204	£14,630	£69,532
Total Expenses	£10,672	£10,738	£10,815	£10,893	£10,978	£54,096
Profit Before Tax	£2,648	£2,782	£3,043	£3,311	£3,652	£15,436
Profit After Tax	£2,145	£2,253	£2,465	£2,682	£2,958	£12,503
Change In Property Value	£4,625	£4,741	£7,775	£11,118	£12,795	£41,053
Net Return	£6,770	£6,994	£10,240	£13,800	£15,754	£53,557
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	12%	12%	18%	24%	28%	95%

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