Flat
NG11
1 bed
1 bath
Savages Row, Ruddington, Nottingham NG11
Initial Investment
£98,800First YearProfit From Rental Income
£10,197
↗ 10%After 5 Years
Change In Property Value
£39,721
↗ 20%After 5 Years
Return On Investment
51%
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 | £13,308 | £13,574 | £13,914 | £14,261 | £14,618 | £69,675 |
| Total Expenses | £11,266 | £11,338 | £11,415 | £11,494 | £11,572 | £57,086 |
| Profit Before Tax | £2,042 | £2,236 | £2,498 | £2,767 | £3,046 | £12,589 |
| Profit After Tax | £1,654 | £1,811 | £2,024 | £2,242 | £2,467 | £10,197 |
| Change In Property Value | £4,000 | £4,080 | £8,323 | £10,820 | £12,497 | £39,721 |
| Net Return | £5,654 | £5,891 | £10,347 | £13,062 | £14,964 | £49,918 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change