Flat
NG12
2 beds
1 bath
The Cottage, Platt Lane, Keyworth, Nottingham NG12
Initial Investment
£159,550First YearProfit From Rental Income
£19,502
↗ 12%After 5 Years
Change In Property Value
£59,581
↗ 20%After 5 Years
Return On Investment
50%
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 | £19,956 | £20,355 | £20,864 | £21,386 | £21,920 | £104,481 |
| Total Expenses | £15,898 | £15,984 | £16,078 | £16,174 | £16,270 | £80,404 |
| Profit Before Tax | £4,058 | £4,371 | £4,786 | £5,212 | £5,650 | £24,077 |
| Profit After Tax | £3,287 | £3,541 | £3,877 | £4,221 | £4,577 | £19,502 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £18,746 | £59,581 |
| Net Return | £9,287 | £9,661 | £16,362 | £20,452 | £23,323 | £79,083 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change