Flat
NG15
2 beds
2 baths
Roberts Lane, Hucknall NG15
Initial Investment
£194,799First YearProfit From Rental Income
£24,201
↗ 12%After 5 Years
Change In Property Value
£69,511
↗ 20%After 5 Years
Return On Investment
48%
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 | £23,292 | £23,758 | £24,352 | £24,961 | £25,585 | £121,947 |
| Total Expenses | £18,215 | £18,308 | £18,410 | £18,515 | £18,620 | £92,069 |
| Profit Before Tax | £5,077 | £5,450 | £5,941 | £6,445 | £6,964 | £29,878 |
| Profit After Tax | £4,112 | £4,414 | £4,813 | £5,221 | £5,641 | £24,201 |
| Change In Property Value | £7,000 | £7,140 | £14,566 | £18,935 | £21,870 | £69,511 |
| Net Return | £11,112 | £11,554 | £19,378 | £24,156 | £27,511 | £93,712 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 6% | 6% | 10% | 12% | 14% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change