Flat
NG3
6 beds
2 baths
Ball Street, Nottingham NG3
East Midlands, England · NG3
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£41,991
↗ 49%After 5 Years
Change In Property Value
£62,135
↗ 22%After 5 Years
Return On Investment
120%
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 | £25,080 | £25,456 | £26,093 | £26,745 | £27,547 | £130,921 |
| Total Expenses | £15,617 | £15,701 | £15,807 | £15,916 | £16,039 | £79,080 |
| Profit Before Tax | £9,463 | £9,756 | £10,285 | £10,829 | £11,508 | £51,841 |
| Profit After Tax | £7,665 | £7,902 | £8,331 | £8,771 | £9,322 | £41,991 |
| Change In Property Value | £7,000 | £7,175 | £11,767 | £16,827 | £19,366 | £62,135 |
| Net Return | £14,665 | £15,077 | £20,098 | £25,598 | £28,688 | £104,126 |
| Return From Rental Income (%) | 9% | 9% | 10% | 10% | 11% | 49% |
| Total Net Return (%) | 17% | 17% | 23% | 30% | 33% | 120% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change