Flat NG2 2 beds 2 baths

Waterfront Plaza, Nottingham NG2

East Midlands, England · NG2

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£5,806

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£31,067

↗ 22%After 5 Years

Return On Investment

86%

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	£9,660	£9,805	£10,050	£10,301	£10,610	£50,427
Total Expenses	£8,521	£8,581	£8,648	£8,717	£8,791	£43,258
Profit Before Tax	£1,140	£1,224	£1,402	£1,584	£1,819	£7,168
Profit After Tax	£923	£991	£1,135	£1,283	£1,474	£5,806
Change In Property Value	£3,500	£3,588	£5,884	£8,413	£9,683	£31,067
Net Return	£4,423	£4,579	£7,019	£9,696	£11,157	£36,874
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	10%	11%	16%	23%	26%	86%

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