Terraced
NE12
2 beds
2 baths
Carrigill Drive, Longbenton, Newcastle Upon Tyne NE12
Initial Investment
£85,600First YearProfit From Rental Income
£-30,765
↘ -36%After 5 Years
Change In Property Value
£48,288
↗ 28%After 5 Years
Return On Investment
20%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £6,131 | £6,143 | £6,153 | £6,164 | £6,174 | £30,765 |
| Profit Before Tax | £-6,131 | £-6,143 | £-6,153 | £-6,164 | £-6,174 | £-30,765 |
| Profit After Tax | £-6,131 | £-6,143 | £-6,153 | £-6,164 | £-6,174 | £-30,765 |
| Change In Property Value | £5,250 | £9,013 | £11,356 | £12,037 | £10,633 | £48,288 |
| Net Return | £-881 | £2,869 | £5,202 | £5,873 | £4,458 | £17,523 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change