Blythswood South, Osborne Road, Jesmond NE2
View Property Listing
North East, England, NE2
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: 1294
Initial Investment
£68,500First YearProfit From Rental Income
£26,559
↗ 39%After 5 Years
Change In Property Value
£64,852
↗ 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 | £15,528 | £15,761 | £15,997 | £16,397 | £16,807 | £80,491 |
| Total Expenses | £9,461 | £9,497 | £9,531 | £9,581 | £9,633 | £47,702 |
| Profit Before Tax | £6,067 | £6,264 | £6,467 | £6,816 | £7,174 | £32,789 |
| Profit After Tax | £4,914 | £5,074 | £5,238 | £5,521 | £5,811 | £26,559 |
| Change In Property Value | £7,875 | £12,808 | £14,741 | £15,625 | £13,802 | £64,852 |
| Net Return | £12,789 | £17,882 | £19,979 | £21,147 | £19,614 | £91,411 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 8% | 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