Dykefield Avenue, Newcastle Upon Tyne NE3
View Property Listing
North East, England, NE3
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: 680
Initial Investment
£37,000First YearProfit From Rental Income
£12,718
↗ 34%After 5 Years
Change In Property Value
£34,588
↗ 29%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,160 | £8,282 | £8,407 | £8,617 | £8,832 | £42,298 |
| Total Expenses | £5,267 | £5,292 | £5,314 | £5,346 | £5,378 | £26,597 |
| Profit Before Tax | £2,893 | £2,991 | £3,092 | £3,271 | £3,454 | £15,701 |
| Profit After Tax | £2,343 | £2,422 | £2,505 | £2,649 | £2,798 | £12,718 |
| Change In Property Value | £4,200 | £6,831 | £7,862 | £8,334 | £7,361 | £34,588 |
| Net Return | £6,543 | £9,253 | £10,367 | £10,983 | £10,159 | £47,306 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 18% | 25% | 28% | 30% | 27% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change