Flat NG7 1 bed 1 bath

Regency Suites, Russell Street NG7

East Midlands, England · NG7

Initial Investment

First Year

£15,999First Year

Profit From Rental Income

After 5 Years

£4,634

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£11,095

↗ 22%After 5 Years

Return On Investment

98%

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	£5,196	£5,274	£5,406	£5,541	£5,707	£27,124
Total Expenses	£4,183	£4,230	£4,279	£4,329	£4,382	£21,403
Profit Before Tax	£1,013	£1,044	£1,127	£1,212	£1,325	£5,721
Profit After Tax	£820	£846	£913	£981	£1,074	£4,634
Change In Property Value	£1,250	£1,281	£2,101	£3,005	£3,458	£11,095
Net Return	£2,070	£2,127	£3,014	£3,986	£4,532	£15,729
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	13%	13%	19%	25%	28%	98%

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