Flat
NE1
2 beds
2 baths
St. James Gate, Newcastle Upon Tyne NE1
North East, England · NE1
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£7,636
↗ 18%After 5 Years
Change In Property Value
£38,911
↗ 29%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,916 | £9,050 | £9,185 | £9,415 | £9,651 | £46,217 |
| Total Expenses | £7,235 | £7,299 | £7,353 | £7,418 | £7,484 | £36,789 |
| Profit Before Tax | £1,681 | £1,751 | £1,832 | £1,997 | £2,166 | £9,428 |
| Profit After Tax | £1,361 | £1,418 | £1,484 | £1,618 | £1,755 | £7,636 |
| Change In Property Value | £4,725 | £7,685 | £8,845 | £9,375 | £8,281 | £38,911 |
| Net Return | £6,086 | £9,103 | £10,329 | £10,993 | £10,036 | £46,548 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 15% | 22% | 25% | 26% | 24% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change