Flat
NG2
2 beds
2 baths
Scarrington Road, West Bridgford, Nottingham, Nottinghamshire NG2
East Midlands, England · NG2
View property listing
Initial Investment
£54,985First YearProfit From Rental Income
£32,295
↗ 59%After 5 Years
Change In Property Value
£39,933
↗ 22%After 5 Years
Return On Investment
131%
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 | £18,720 | £19,001 | £19,476 | £19,963 | £20,562 | £97,721 |
| Total Expenses | £11,383 | £11,465 | £11,564 | £11,664 | £11,775 | £57,850 |
| Profit Before Tax | £7,337 | £7,536 | £7,912 | £8,298 | £8,787 | £39,871 |
| Profit After Tax | £5,943 | £6,104 | £6,409 | £6,722 | £7,117 | £32,295 |
| Change In Property Value | £4,499 | £4,611 | £7,562 | £10,814 | £12,446 | £39,933 |
| Net Return | £10,442 | £10,715 | £13,971 | £17,536 | £19,564 | £72,228 |
| Return From Rental Income (%) | 11% | 11% | 12% | 12% | 13% | 59% |
| Total Net Return (%) | 19% | 19% | 25% | 32% | 36% | 131% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change