Derby Court, Arthurs Hill, 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: 782
Initial Investment
£43,000First YearProfit From Rental Income
£14,676
↗ 34%After 5 Years
Change In Property Value
£40,352
↗ 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 | £9,384 | £9,525 | £9,668 | £9,909 | £10,157 | £48,643 |
| Total Expenses | £6,048 | £6,074 | £6,099 | £6,134 | £6,169 | £30,524 |
| Profit Before Tax | £3,336 | £3,450 | £3,569 | £3,776 | £3,988 | £18,119 |
| Profit After Tax | £2,702 | £2,795 | £2,891 | £3,058 | £3,230 | £14,676 |
| Change In Property Value | £4,900 | £7,970 | £9,172 | £9,723 | £8,588 | £40,352 |
| Net Return | £7,602 | £10,764 | £12,063 | £12,781 | £11,818 | £55,028 |
| Return From Rental Income (%) | 6% | 6% | 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