Flat
NG7
2 beds
1 bath
Sophie Road, Nottingham NG7
East Midlands, England · NG7
View property listing
Initial Investment
£29,500First YearProfit From Rental Income
£844
↗ 3%After 5 Years
Change In Property Value
£21,081
↗ 22%After 5 Years
Return On Investment
74%
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 | £6,456 | £6,553 | £6,717 | £6,885 | £7,091 | £33,701 |
| Total Expenses | £6,415 | £6,470 | £6,530 | £6,590 | £6,654 | £32,659 |
| Profit Before Tax | £41 | £82 | £187 | £294 | £437 | £1,042 |
| Profit After Tax | £33 | £67 | £151 | £238 | £354 | £844 |
| Change In Property Value | £2,375 | £2,434 | £3,992 | £5,709 | £6,571 | £21,081 |
| Net Return | £2,408 | £2,501 | £4,144 | £5,947 | £6,925 | £21,926 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 8% | 8% | 14% | 20% | 23% | 74% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change