Semi Detached NE3 3 beds 1 bath

Huntingdon Close, Newcastle Upon Tyne NE3

North East, England · NE3

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£24,481

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£60,529

↗ 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	£14,280	£14,494	£14,712	£15,079	£15,456	£74,022
Total Expenses	£8,685	£8,719	£8,751	£8,798	£8,846	£43,798
Profit Before Tax	£5,595	£5,776	£5,961	£6,282	£6,610	£30,223
Profit After Tax	£4,532	£4,678	£4,828	£5,088	£5,354	£24,481
Change In Property Value	£7,350	£11,954	£13,758	£14,584	£12,882	£60,529
Net Return	£11,882	£16,632	£18,587	£19,672	£18,237	£85,009
Return From Rental Income (%)	7%	7%	8%	8%	8%	38%
Total Net Return (%)	19%	26%	29%	31%	28%	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