Flat NE2 5 beds 2 baths

Helmsley Road, Newcastle Upon Tyne NE2

North East, England · NE2

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£26,112

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£76,381

↗ 29%After 5 Years

Return On Investment

126%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,288	£18,562	£18,841	£19,312	£19,795	£94,797
Total Expenses	£12,355	£12,433	£12,501	£12,590	£12,681	£62,561
Profit Before Tax	£5,933	£6,130	£6,339	£6,721	£7,113	£32,236
Profit After Tax	£4,806	£4,965	£5,135	£5,444	£5,762	£26,112
Change In Property Value	£9,275	£15,085	£17,362	£18,403	£16,256	£76,381
Net Return	£14,081	£20,050	£22,496	£23,848	£22,018	£102,493
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	17%	25%	28%	29%	27%	126%

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