Flat
NG13
3 beds
1 bath
Manor Road, Easthorpe, Nottingham, Leicestershire NG13
Initial Investment
£213,049First YearProfit From Rental Income
£26,504
↗ 12%After 5 Years
Change In Property Value
£74,476
↗ 20%After 5 Years
Return On Investment
47%
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 | £24,948 | £25,447 | £26,083 | £26,735 | £27,404 | £130,617 |
| Total Expenses | £19,373 | £19,469 | £19,575 | £19,684 | £19,794 | £97,896 |
| Profit Before Tax | £5,575 | £5,978 | £6,508 | £7,051 | £7,610 | £32,721 |
| Profit After Tax | £4,516 | £4,842 | £5,271 | £5,711 | £6,164 | £26,504 |
| Change In Property Value | £7,500 | £7,650 | £15,606 | £20,288 | £23,432 | £74,476 |
| Net Return | £12,016 | £12,492 | £20,877 | £25,999 | £29,596 | £100,980 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 6% | 6% | 10% | 12% | 14% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change