Marsham Close, Dumpling Hall, Newcastle Upon Tyne NE15
View Property Listing
,
Bedrooms: | Bathrooms:
Bedrooms: | Bathrooms:
Growth Rental: rental_growth_assumption_other: [2, 2, 2.5, 2.5]
Change in Property Value Percentage: property_value_growth_assumptions_other: [3, 5, 6, 6, 5]
Inflation rate percentage: inflation_growth_assumption_other: [2.5, 2, 2, 2]
Rental Income: 0
Initial Investment
£37,000First YearProfit From Rental Income
£-14,959
↘ -40%After 5 Years
Change In Property Value
£20,695
↗ 28%After 5 Years
Return On Investment
-2%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £2,969 | £2,982 | £2,992 | £3,003 | £3,013 | £14,959 |
| Profit Before Tax | £-2,969 | £-2,982 | £-2,992 | £-3,003 | £-3,013 | £-14,959 |
| Profit After Tax | £-2,969 | £-2,982 | £-2,992 | £-3,003 | £-3,013 | £-14,959 |
| Change In Property Value | £2,250 | £3,863 | £4,867 | £5,159 | £4,557 | £20,695 |
| Net Return | £-719 | £881 | £1,875 | £2,156 | £1,544 | £5,736 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| Total Net Return (%) | -2% | 2% | 5% | 6% | 4% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change