Marsham Close, Newcastle Upon Tyne, Tyne And Wear 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
£44,176First YearProfit From Rental Income
£-17,420
↘ -39%After 5 Years
Change In Property Value
£24,820
↗ 28%After 5 Years
Return On Investment
-1%
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 | £3,462 | £3,474 | £3,484 | £3,495 | £3,505 | £17,420 |
| Profit Before Tax | £-3,462 | £-3,474 | £-3,484 | £-3,495 | £-3,505 | £-17,420 |
| Profit After Tax | £-3,462 | £-3,474 | £-3,484 | £-3,495 | £-3,505 | £-17,420 |
| Change In Property Value | £2,699 | £4,632 | £5,837 | £6,187 | £5,465 | £24,820 |
| Net Return | £-763 | £1,158 | £2,353 | £2,692 | £1,960 | £7,400 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -2% | 3% | 5% | 6% | 4% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change