Terraced
ST5
1 bed
1 bath
Baldwins Gate, Newcastle ST5
West Midlands, England · ST5
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£9,094
↗ 19%After 5 Years
Change In Property Value
£39,320
↗ 25%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,484 | £8,611 | £8,740 | £8,959 | £9,183 | £43,978 |
| Total Expenses | £6,496 | £6,522 | £6,545 | £6,577 | £6,610 | £32,750 |
| Profit Before Tax | £1,988 | £2,090 | £2,196 | £2,382 | £2,573 | £11,227 |
| Profit After Tax | £1,610 | £1,693 | £1,778 | £1,929 | £2,084 | £9,094 |
| Change In Property Value | £4,000 | £7,380 | £9,426 | £10,848 | £7,666 | £39,320 |
| Net Return | £5,610 | £9,073 | £11,204 | £12,778 | £9,750 | £48,415 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 11% | 19% | 23% | 26% | 20% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change