Flat NN3 2 beds 2 baths

Carr Road, Moulton NN3

East Midlands, England · NN3

Initial Investment

First Year

£46,240First Year

Profit From Rental Income

After 5 Years

£-1,740

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£33,464

↗ 22%After 5 Years

Return On Investment

69%

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	£8,220	£8,343	£8,552	£8,766	£9,029	£42,910
Total Expenses	£8,805	£8,863	£8,927	£8,992	£9,061	£44,649
Profit Before Tax	£-585	£-520	£-375	£-227	£-33	£-1,740
Profit After Tax	£-585	£-520	£-375	£-227	£-33	£-1,740
Change In Property Value	£3,770	£3,864	£6,337	£9,062	£10,430	£33,464
Net Return	£3,185	£3,344	£5,962	£8,836	£10,397	£31,724
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-4%
Total Net Return (%)	7%	7%	13%	19%	22%	69%

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