Flat
NG22
3 beds
1 bath
Eldon Street, Tuxford, Newark NG22
Initial Investment
£88,100First YearProfit From Rental Income
£9,884
↗ 11%After 5 Years
Change In Property Value
£35,749
↗ 20%After 5 Years
Return On Investment
52%
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 | £12,384 | £12,632 | £12,947 | £13,271 | £13,603 | £64,837 |
| Total Expenses | £10,380 | £10,451 | £10,525 | £10,601 | £10,677 | £52,634 |
| Profit Before Tax | £2,004 | £2,181 | £2,422 | £2,670 | £2,926 | £12,203 |
| Profit After Tax | £1,623 | £1,767 | £1,962 | £2,162 | £2,370 | £9,884 |
| Change In Property Value | £3,600 | £3,672 | £7,491 | £9,738 | £11,248 | £35,749 |
| Net Return | £5,223 | £5,439 | £9,453 | £11,901 | £13,617 | £45,633 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 6% | 6% | 11% | 14% | 15% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change