Flat NG7 4 beds 1 bath

Lace Street, Dunkirk NG7

East Midlands, England · NG7

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£34,348

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£66,573

↗ 22%After 5 Years

Return On Investment

108%

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	£23,916	£24,275	£24,882	£25,504	£26,269	£124,845
Total Expenses	£16,294	£16,376	£16,480	£16,586	£16,705	£82,440
Profit Before Tax	£7,622	£7,899	£8,402	£8,918	£9,564	£42,405
Profit After Tax	£6,174	£6,398	£6,806	£7,224	£7,747	£34,348
Change In Property Value	£7,500	£7,688	£12,608	£18,029	£20,749	£66,573
Net Return	£13,674	£14,086	£19,413	£25,252	£28,496	£100,921
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	15%	15%	21%	27%	30%	108%

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