Semi Detached NE3 3 beds 2 baths

Larchwood Avenue, Fawdon, Newcastle Upon Tyne NE3

North East, England · NE3

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£26,999

↗ 39%After 5 Years

Change In Property Value

After 5 Years

£66,293

↗ 29%After 5 Years

Return On Investment

133%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,636	£15,871	£16,109	£16,511	£16,924	£81,051
Total Expenses	£9,464	£9,500	£9,534	£9,585	£9,637	£47,719
Profit Before Tax	£6,172	£6,371	£6,575	£6,927	£7,288	£33,332
Profit After Tax	£4,999	£5,160	£5,326	£5,611	£5,903	£26,999
Change In Property Value	£8,050	£13,093	£15,069	£15,973	£14,109	£66,293
Net Return	£13,049	£18,253	£20,394	£21,583	£20,012	£93,292
Return From Rental Income (%)	7%	7%	8%	8%	8%	39%
Total Net Return (%)	19%	26%	29%	31%	29%	133%

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