Flat NG2 1 bed 1 bath

The Waterside Apartments, West Bridgford NG2

East Midlands, England · NG2

Initial Investment

First Year

£77,750First Year

Profit From Rental Income

After 5 Years

£17,513

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£56,587

↗ 22%After 5 Years

Return On Investment

95%

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	£17,592	£17,856	£18,302	£18,760	£19,323	£91,833
Total Expenses	£13,876	£13,949	£14,036	£14,126	£14,225	£70,212
Profit Before Tax	£3,716	£3,907	£4,266	£4,634	£5,098	£21,620
Profit After Tax	£3,010	£3,165	£3,455	£3,753	£4,129	£17,513
Change In Property Value	£6,375	£6,534	£10,716	£15,324	£17,637	£56,587
Net Return	£9,385	£9,699	£14,172	£19,078	£21,766	£74,100
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	12%	18%	25%	28%	95%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change