Elmwood, Lemington, 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
£73,074First YearProfit From Rental Income
£-27,298
↘ -37%After 5 Years
Change In Property Value
£41,376
↗ 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 | £5,437 | £5,450 | £5,460 | £5,470 | £5,481 | £27,298 |
| Profit Before Tax | £-5,437 | £-5,450 | £-5,460 | £-5,470 | £-5,481 | £-27,298 |
| Profit After Tax | £-5,437 | £-5,450 | £-5,460 | £-5,470 | £-5,481 | £-27,298 |
| Change In Property Value | £4,499 | £7,722 | £9,730 | £10,314 | £9,111 | £41,376 |
| Net Return | £-939 | £2,273 | £4,270 | £4,844 | £3,630 | £14,078 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -8% | -37% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change