Flat
NG16
2 beds
2 baths
Mill Lane, Pinxton, Derbyshire NG16
Initial Investment
£125,550First YearProfit From Rental Income
£14,850
↗ 12%After 5 Years
Change In Property Value
£49,651
↗ 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 | £16,632 | £16,965 | £17,389 | £17,823 | £18,269 | £87,078 |
| Total Expenses | £13,582 | £13,661 | £13,747 | £13,834 | £13,921 | £68,745 |
| Profit Before Tax | £3,050 | £3,303 | £3,642 | £3,990 | £4,348 | £18,333 |
| Profit After Tax | £2,471 | £2,676 | £2,950 | £3,232 | £3,522 | £14,850 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £15,622 | £49,651 |
| Net Return | £7,471 | £7,776 | £13,354 | £16,757 | £19,143 | £64,501 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 6% | 6% | 11% | 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