Flat NG7 2 beds 1 bath

Sophie Road, Radford, Nottingham NG7

East Midlands, England · NG7

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£17,724

↗ 52%After 5 Years

Change In Property Value

After 5 Years

£24,410

↗ 22%After 5 Years

Return On Investment

124%

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	£11,436	£11,608	£11,898	£12,195	£12,561	£59,697
Total Expenses	£7,428	£7,489	£7,559	£7,631	£7,709	£37,817
Profit Before Tax	£4,008	£4,118	£4,338	£4,564	£4,852	£21,881
Profit After Tax	£3,247	£3,336	£3,514	£3,697	£3,930	£17,724
Change In Property Value	£2,750	£2,819	£4,623	£6,611	£7,608	£24,410
Net Return	£5,997	£6,155	£8,137	£10,307	£11,538	£42,134
Return From Rental Income (%)	10%	10%	10%	11%	12%	52%
Total Net Return (%)	18%	18%	24%	30%	34%	124%

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