Waterloo House, Thornton Street, Newcastle Upon Tyne, Tyne And Wear NE1
View Property Listing
North East, England, NE1
Bedrooms: | Bathrooms:
Bedrooms: | Bathrooms:
Growth Rental: rental_growth_assumption_england_london: [1.5, 1.5, 2.5, 2.5]
Change in Property Value Percentage: property_value_growth_assumptions_england_north_east: [3.5, 5.5, 6, 6, 5]
Inflation rate percentage: inflation_growth_assumption_england: [2.5, 2, 2, 2]
Rental Income: 858
Initial Investment
£44,500First YearProfit From Rental Income
£17,456
↗ 39%After 5 Years
Change In Property Value
£41,794
↗ 29%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,296 | £10,450 | £10,607 | £10,872 | £11,144 | £53,370 |
| Total Expenses | £6,304 | £6,332 | £6,358 | £6,395 | £6,432 | £31,820 |
| Profit Before Tax | £3,992 | £4,119 | £4,250 | £4,478 | £4,712 | £21,550 |
| Profit After Tax | £3,234 | £3,336 | £3,442 | £3,627 | £3,817 | £17,456 |
| Change In Property Value | £5,075 | £8,254 | £9,500 | £10,070 | £8,895 | £41,794 |
| Net Return | £8,309 | £11,590 | £12,942 | £13,697 | £12,711 | £59,249 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 39% |
| Total Net Return (%) | 19% | 26% | 29% | 31% | 29% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change