Flat
NG9
2 beds
1 bath
Woodside Road, Lenton Abbey NG9
East Midlands, England · NG9
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£12,779
↗ 20%After 5 Years
Change In Property Value
£46,601
↗ 22%After 5 Years
Return On Investment
93%
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 | £14,448 | £14,665 | £15,031 | £15,407 | £15,869 | £75,421 |
| Total Expenses | £11,777 | £11,844 | £11,924 | £12,005 | £12,094 | £59,644 |
| Profit Before Tax | £2,671 | £2,820 | £3,107 | £3,402 | £3,775 | £15,776 |
| Profit After Tax | £2,164 | £2,285 | £2,517 | £2,755 | £3,058 | £12,779 |
| Change In Property Value | £5,250 | £5,381 | £8,825 | £12,620 | £14,525 | £46,601 |
| Net Return | £7,414 | £7,666 | £11,342 | £15,376 | £17,582 | £59,380 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 12% | 12% | 18% | 24% | 27% | 93% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change