Flat
NG7
4 beds
1 bath
Cottesmore Road, Nottingham NG7
East Midlands, England · NG7
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£23,151
↗ 24%After 5 Years
Change In Property Value
£68,792
↗ 22%After 5 Years
Return On Investment
95%
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 | £21,396 | £21,717 | £22,260 | £22,816 | £23,501 | £111,690 |
| Total Expenses | £16,439 | £16,517 | £16,614 | £16,714 | £16,825 | £83,109 |
| Profit Before Tax | £4,957 | £5,200 | £5,646 | £6,103 | £6,676 | £28,581 |
| Profit After Tax | £4,015 | £4,212 | £4,573 | £4,943 | £5,408 | £23,151 |
| Change In Property Value | £7,750 | £7,944 | £13,028 | £18,630 | £21,441 | £68,792 |
| Net Return | £11,765 | £12,156 | £17,601 | £23,573 | £26,849 | £91,943 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 12% | 13% | 18% | 24% | 28% | 95% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change