Flat
NE1
1 bed
1 bath
St Anns Quay, Quayside NE1
North East, England · NE1
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£3,445
↗ 11%After 5 Years
Change In Property Value
£28,823
↗ 29%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,600 | £6,699 | £6,799 | £6,969 | £7,144 | £34,212 |
| Total Expenses | £5,878 | £5,937 | £5,988 | £6,047 | £6,107 | £29,958 |
| Profit Before Tax | £723 | £762 | £811 | £922 | £1,036 | £4,254 |
| Profit After Tax | £585 | £617 | £657 | £747 | £839 | £3,445 |
| Change In Property Value | £3,500 | £5,693 | £6,552 | £6,945 | £6,134 | £28,823 |
| Net Return | £4,085 | £6,309 | £7,208 | £7,692 | £6,974 | £32,269 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 13% | 20% | 23% | 25% | 22% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change