Chapel Rigg Drive, Scotswood, 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
£109,473First YearProfit From Rental Income
£-38,822
↘ -35%After 5 Years
Change In Property Value
£60,691
↗ 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 | £7,742 | £7,754 | £7,765 | £7,775 | £7,786 | £38,822 |
| Profit Before Tax | £-7,742 | £-7,754 | £-7,765 | £-7,775 | £-7,786 | £-38,822 |
| Profit After Tax | £-7,742 | £-7,754 | £-7,765 | £-7,775 | £-7,786 | £-38,822 |
| Change In Property Value | £6,599 | £11,327 | £14,273 | £15,129 | £13,364 | £60,691 |
| Net Return | £-1,143 | £3,573 | £6,508 | £7,354 | £5,578 | £21,870 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change