Flat
NG5
4 beds
2 baths
Crossman Street, Nottingham NG5
East Midlands, England · NG5
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£11,262
↗ 19%After 5 Years
Change In Property Value
£43,273
↗ 22%After 5 Years
Return On Investment
92%
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 | £13,416 | £13,617 | £13,958 | £14,307 | £14,736 | £70,033 |
| Total Expenses | £11,078 | £11,144 | £11,221 | £11,300 | £11,386 | £56,130 |
| Profit Before Tax | £2,338 | £2,473 | £2,736 | £3,006 | £3,350 | £13,904 |
| Profit After Tax | £1,894 | £2,003 | £2,216 | £2,435 | £2,714 | £11,262 |
| Change In Property Value | £4,875 | £4,997 | £8,195 | £11,719 | £13,487 | £43,273 |
| Net Return | £6,769 | £7,000 | £10,411 | £14,154 | £16,201 | £54,534 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 11% | 12% | 17% | 24% | 27% | 92% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change