Queens Lane, 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: 1302
Initial Investment
£67,000First YearProfit From Rental Income
£27,588
↗ 41%After 5 Years
Change In Property Value
£63,411
↗ 29%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,624 | £15,858 | £16,096 | £16,499 | £16,911 | £80,988 |
| Total Expenses | £9,306 | £9,342 | £9,376 | £9,427 | £9,478 | £46,929 |
| Profit Before Tax | £6,318 | £6,517 | £6,720 | £7,072 | £7,433 | £34,060 |
| Profit After Tax | £5,118 | £5,278 | £5,443 | £5,728 | £6,020 | £27,588 |
| Change In Property Value | £7,700 | £12,524 | £14,413 | £15,278 | £13,496 | £63,411 |
| Net Return | £12,818 | £17,802 | £19,857 | £21,007 | £19,516 | £90,999 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 41% |
| Total Net Return (%) | 19% | 27% | 30% | 31% | 29% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change