Terraced
NE3
2 beds
0 baths
Coxlodge Road, Newcastle Upon Tyne, Tyne And Wear NE3
North East, England · NE3
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£14,483
↗ 35%After 5 Years
Change In Property Value
£38,911
↗ 29%After 5 Years
Return On Investment
129%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,048 | £9,184 | £9,321 | £9,555 | £9,793 | £46,901 |
| Total Expenses | £5,748 | £5,774 | £5,799 | £5,832 | £5,867 | £29,021 |
| Profit Before Tax | £3,300 | £3,409 | £3,523 | £3,722 | £3,927 | £17,881 |
| Profit After Tax | £2,673 | £2,761 | £2,854 | £3,015 | £3,180 | £14,483 |
| Change In Property Value | £4,725 | £7,685 | £8,845 | £9,375 | £8,281 | £38,911 |
| Net Return | £7,398 | £10,446 | £11,698 | £12,390 | £11,462 | £53,394 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 18% | 25% | 28% | 30% | 28% | 129% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change