Sungold Villas, Beech St, Newcastle NE4
View Property Listing
North East, England, NE4
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: 838
Initial Investment
£46,000First YearProfit From Rental Income
£15,882
↗ 35%After 5 Years
Change In Property Value
£43,235
↗ 29%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,056 | £10,207 | £10,360 | £10,619 | £10,884 | £52,126 |
| Total Expenses | £6,444 | £6,472 | £6,497 | £6,534 | £6,571 | £32,519 |
| Profit Before Tax | £3,612 | £3,735 | £3,862 | £4,085 | £4,313 | £19,607 |
| Profit After Tax | £2,925 | £3,025 | £3,129 | £3,309 | £3,494 | £15,882 |
| Change In Property Value | £5,250 | £8,539 | £9,827 | £10,417 | £9,202 | £43,235 |
| Net Return | £8,175 | £11,564 | £12,956 | £13,726 | £12,695 | £59,117 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 18% | 25% | 28% | 30% | 28% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change