Manor Chare Apartments, City Centre, 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: 1065
Initial Investment
£55,000First YearProfit From Rental Income
£22,175
↗ 40%After 5 Years
Change In Property Value
£51,882
↗ 29%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,780 | £12,972 | £13,166 | £13,495 | £13,833 | £66,246 |
| Total Expenses | £7,704 | £7,736 | £7,766 | £7,809 | £7,854 | £38,869 |
| Profit Before Tax | £5,076 | £5,236 | £5,400 | £5,686 | £5,979 | £27,377 |
| Profit After Tax | £4,111 | £4,241 | £4,374 | £4,606 | £4,843 | £22,175 |
| Change In Property Value | £6,300 | £10,247 | £11,793 | £12,500 | £11,042 | £51,882 |
| Net Return | £10,411 | £14,487 | £16,167 | £17,106 | £15,885 | £74,057 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 19% | 26% | 29% | 31% | 29% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change