Waterloo Street, 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: 1109
Initial Investment
£57,250First YearProfit From Rental Income
£23,170
↗ 40%After 5 Years
Change In Property Value
£54,043
↗ 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 | £13,308 | £13,508 | £13,710 | £14,053 | £14,404 | £68,983 |
| Total Expenses | £8,004 | £8,037 | £8,067 | £8,112 | £8,158 | £40,378 |
| Profit Before Tax | £5,304 | £5,471 | £5,643 | £5,941 | £6,247 | £28,605 |
| Profit After Tax | £4,296 | £4,431 | £4,571 | £4,812 | £5,060 | £23,170 |
| Change In Property Value | £6,563 | £10,673 | £12,284 | £13,021 | £11,502 | £54,043 |
| Net Return | £10,859 | £15,105 | £16,855 | £17,833 | £16,562 | £77,214 |
| Return From Rental Income (%) | 8% | 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