Flat
NE1
1 bed
1 bath
Q05, True Student Newcastle Glassworks, Coquet Street, Newcastle Upon Tyne, Tyne And Wear NE1
North East, England · NE1
View property listing
Initial Investment
£7,000First YearProfit From Rental Income
£-7,509
↘ -107%After 5 Years
Change In Property Value
£5,765
↗ 29%After 5 Years
Return On Investment
-25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £1,320 | £1,340 | £1,360 | £1,394 | £1,429 | £6,842 |
| Total Expenses | £2,776 | £2,827 | £2,870 | £2,916 | £2,962 | £14,351 |
| Profit Before Tax | £-1,456 | £-1,488 | £-1,511 | £-1,522 | £-1,533 | £-7,509 |
| Profit After Tax | £-1,456 | £-1,488 | £-1,511 | £-1,522 | £-1,533 | £-7,509 |
| Change In Property Value | £700 | £1,139 | £1,310 | £1,389 | £1,227 | £5,765 |
| Net Return | £-755 | £-349 | £-200 | £-133 | £-306 | £-1,744 |
| Return From Rental Income (%) | -21% | -21% | -22% | -22% | -22% | -107% |
| Total Net Return (%) | -11% | -5% | -3% | -2% | -4% | -25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change