St. James Gate, Newcastle Upon Tyne 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: 947
Initial Investment
£49,000First YearProfit From Rental Income
£19,491
↗ 40%After 5 Years
Change In Property Value
£46,117
↗ 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 | £11,364 | £11,534 | £11,707 | £12,000 | £12,300 | £58,906 |
| Total Expenses | £6,904 | £6,934 | £6,961 | £7,001 | £7,042 | £34,843 |
| Profit Before Tax | £4,460 | £4,601 | £4,746 | £4,999 | £5,258 | £24,063 |
| Profit After Tax | £3,612 | £3,726 | £3,844 | £4,049 | £4,259 | £19,491 |
| Change In Property Value | £5,600 | £9,108 | £10,482 | £11,111 | £9,815 | £46,117 |
| Net Return | £9,212 | £12,834 | £14,327 | £15,161 | £14,074 | £65,608 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| 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