Flat
NG24
2 beds
2 baths
The Old School House, Main Street, Balderton, Newark NG24
Initial Investment
£132,350First YearProfit From Rental Income
£15,808
↗ 12%After 5 Years
Change In Property Value
£51,637
↗ 20%After 5 Years
Return On Investment
51%
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 | £17,304 | £17,650 | £18,091 | £18,544 | £19,007 | £90,596 |
| Total Expenses | £14,046 | £14,127 | £14,214 | £14,303 | £14,392 | £71,080 |
| Profit Before Tax | £3,258 | £3,524 | £3,878 | £4,241 | £4,616 | £19,516 |
| Profit After Tax | £2,639 | £2,854 | £3,141 | £3,435 | £3,739 | £15,808 |
| Change In Property Value | £5,200 | £5,304 | £10,820 | £14,066 | £16,246 | £51,637 |
| Net Return | £7,839 | £8,158 | £13,961 | £17,501 | £19,985 | £67,445 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 6% | 6% | 11% | 13% | 15% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change