Hadrian's Tower City Centre, Newcastle Upon Tyne 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: 837
Initial Investment
£45,970First YearProfit From Rental Income
£15,850
↗ 34%After 5 Years
Change In Property Value
£43,206
↗ 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 | £10,044 | £10,195 | £10,348 | £10,606 | £10,871 | £52,064 |
| Total Expenses | £6,440 | £6,467 | £6,493 | £6,529 | £6,566 | £32,496 |
| Profit Before Tax | £3,604 | £3,727 | £3,855 | £4,077 | £4,305 | £19,568 |
| Profit After Tax | £2,919 | £3,019 | £3,122 | £3,302 | £3,487 | £15,850 |
| Change In Property Value | £5,247 | £8,533 | £9,821 | £10,410 | £9,196 | £43,206 |
| Net Return | £8,166 | £11,552 | £12,943 | £13,712 | £12,683 | £59,056 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 34% |
| 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