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: 887
Initial Investment
£46,000First YearProfit From Rental Income
£18,104
↗ 39%After 5 Years
Change In Property Value
£43,235
↗ 29%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,644 | £10,804 | £10,966 | £11,240 | £11,521 | £55,174 |
| Total Expenses | £6,503 | £6,532 | £6,558 | £6,596 | £6,635 | £32,823 |
| Profit Before Tax | £4,141 | £4,272 | £4,408 | £4,644 | £4,886 | £22,351 |
| Profit After Tax | £3,354 | £3,460 | £3,570 | £3,762 | £3,958 | £18,104 |
| Change In Property Value | £5,250 | £8,539 | £9,827 | £10,417 | £9,202 | £43,235 |
| Net Return | £8,604 | £11,999 | £13,398 | £14,179 | £13,159 | £61,339 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 39% |
| Total Net Return (%) | 19% | 26% | 29% | 31% | 29% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change