Manor Chare, Newcastle Upon Tyne, Tyne And Wear 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: 1450
Initial Investment
£74,500First YearProfit From Rental Income
£30,966
↗ 42%After 5 Years
Change In Property Value
£70,617
↗ 29%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,400 | £17,661 | £17,926 | £18,374 | £18,833 | £90,194 |
| Total Expenses | £10,307 | £10,345 | £10,382 | £10,437 | £10,494 | £51,965 |
| Profit Before Tax | £7,093 | £7,316 | £7,544 | £7,937 | £8,340 | £38,229 |
| Profit After Tax | £5,746 | £5,926 | £6,111 | £6,429 | £6,755 | £30,966 |
| Change In Property Value | £8,575 | £13,947 | £16,051 | £17,014 | £15,029 | £70,617 |
| Net Return | £14,321 | £19,872 | £22,162 | £23,443 | £21,784 | £101,583 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 42% |
| Total Net Return (%) | 19% | 27% | 30% | 31% | 29% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change