Flat
NG24
2 beds
1 bath
St. Leonards Court, Newark NG24
Initial Investment
£65,800First YearProfit From Rental Income
£5,298
↗ 8%After 5 Years
Change In Property Value
£26,811
↗ 20%After 5 Years
Return On Investment
49%
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 | £9,288 | £9,474 | £9,711 | £9,953 | £10,202 | £48,628 |
| Total Expenses | £8,285 | £8,350 | £8,416 | £8,484 | £8,552 | £42,087 |
| Profit Before Tax | £1,003 | £1,124 | £1,294 | £1,469 | £1,650 | £6,541 |
| Profit After Tax | £812 | £911 | £1,049 | £1,190 | £1,337 | £5,298 |
| Change In Property Value | £2,700 | £2,754 | £5,618 | £7,304 | £8,436 | £26,811 |
| Net Return | £3,512 | £3,665 | £6,667 | £8,494 | £9,772 | £32,110 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 5% | 6% | 10% | 13% | 15% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change