Semi Detached NE3 4 beds 1 bath

Matfen Place, Coxlodge, Newcastle Upon Tyne NE3

North East, England · NE3

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£38,398

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£92,234

↗ 29%After 5 Years

Return On Investment

130%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,756	£22,082	£22,414	£22,974	£23,548	£112,774
Total Expenses	£12,972	£13,017	£13,060	£13,127	£13,195	£65,370
Profit Before Tax	£8,784	£9,066	£9,353	£9,847	£10,354	£47,404
Profit After Tax	£7,115	£7,343	£7,576	£7,976	£8,386	£38,398
Change In Property Value	£11,200	£18,216	£20,965	£22,223	£19,630	£92,234
Net Return	£18,315	£25,559	£28,541	£30,199	£28,017	£130,632
Return From Rental Income (%)	7%	7%	8%	8%	8%	38%
Total Net Return (%)	18%	25%	28%	30%	28%	130%

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