Flat NG6 2 beds 1 bath

Britannia Avenue, Nottingham NG6

East Midlands, England · NG6

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£3,844

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£36,615

↗ 22%After 5 Years

Return On Investment

80%

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	£10,200	£10,353	£10,612	£10,877	£11,203	£53,245
Total Expenses	£9,566	£9,628	£9,697	£9,767	£9,842	£48,500
Profit Before Tax	£634	£725	£915	£1,110	£1,361	£4,746
Profit After Tax	£513	£588	£741	£899	£1,103	£3,844
Change In Property Value	£4,125	£4,228	£6,934	£9,916	£11,412	£36,615
Net Return	£4,638	£4,816	£7,676	£10,815	£12,515	£40,459
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	9%	10%	15%	21%	25%	80%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change