Flat NG7 2 beds 1 bath

Camomile Gardens, Nottingham NG7

East Midlands, England · NG7

Initial Investment

First Year

£30,100First Year

Profit From Rental Income

After 5 Years

£1,071

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£21,525

↗ 22%After 5 Years

Return On Investment

75%

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	£6,600	£6,699	£6,866	£7,038	£7,249	£34,453
Total Expenses	£6,508	£6,564	£6,624	£6,685	£6,749	£33,131
Profit Before Tax	£92	£135	£242	£353	£500	£1,322
Profit After Tax	£74	£109	£196	£286	£405	£1,071
Change In Property Value	£2,425	£2,486	£4,076	£5,829	£6,709	£21,525
Net Return	£2,499	£2,595	£4,273	£6,115	£7,114	£22,596
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	8%	9%	14%	20%	24%	75%

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