Flat NE1 1 bed 1 bath

Pandongate House, City Road, Newcastle Upon Tyne NE1

North East, England · NE1

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£7,018

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£37,470

↗ 29%After 5 Years

Return On Investment

111%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,580	£8,709	£8,839	£9,060	£9,287	£44,475
Total Expenses	£7,041	£7,104	£7,158	£7,222	£7,287	£35,811
Profit Before Tax	£1,539	£1,605	£1,682	£1,839	£2,000	£8,665
Profit After Tax	£1,247	£1,300	£1,362	£1,489	£1,620	£7,018
Change In Property Value	£4,550	£7,400	£8,517	£9,028	£7,975	£37,470
Net Return	£5,797	£8,700	£9,879	£10,517	£9,595	£44,488
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	14%	22%	25%	26%	24%	111%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change