Pandongate House, City Road, 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: 769
Initial Investment
£40,000First YearProfit From Rental Income
£15,420
↗ 39%After 5 Years
Change In Property Value
£37,470
↗ 29%After 5 Years
Return On Investment
114%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,228 | £9,366 | £9,507 | £9,745 | £9,988 | £47,834 |
| Total Expenses | £5,703 | £5,729 | £5,754 | £5,788 | £5,823 | £28,797 |
| Profit Before Tax | £3,525 | £3,637 | £3,753 | £3,957 | £4,165 | £19,037 |
| Profit After Tax | £2,855 | £2,946 | £3,040 | £3,205 | £3,374 | £15,420 |
| Change In Property Value | £4,550 | £7,400 | £8,517 | £9,028 | £7,975 | £37,470 |
| Net Return | £7,405 | £10,346 | £11,557 | £12,233 | £11,349 | £52,890 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 8% | 39% |
| Total Net Return (%) | 19% | 26% | 29% | 31% | 28% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change