Flat
NG31
2 beds
1 bath
Nottingham Terrace, Grantham NG31
Initial Investment
£70,600First YearProfit From Rental Income
£6,348
↗ 9%After 5 Years
Change In Property Value
£28,797
↗ 20%After 5 Years
Return On Investment
50%
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 | £9,984 | £10,184 | £10,438 | £10,699 | £10,967 | £52,272 |
| Total Expenses | £8,751 | £8,817 | £8,886 | £8,956 | £9,025 | £44,435 |
| Profit Before Tax | £1,233 | £1,366 | £1,553 | £1,744 | £1,942 | £7,837 |
| Profit After Tax | £999 | £1,107 | £1,258 | £1,412 | £1,573 | £6,348 |
| Change In Property Value | £2,900 | £2,958 | £6,034 | £7,845 | £9,061 | £28,797 |
| Net Return | £3,899 | £4,065 | £7,292 | £9,257 | £10,633 | £35,145 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change