Terraced
NE3
2 beds
1 bath
Millfield Avenue, Kenton, Newcastle Upon Tyne NE3
North East, England · NE3
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£16,910
↗ 36%After 5 Years
Change In Property Value
£44,676
↗ 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 | £10,380 | £10,536 | £10,694 | £10,961 | £11,235 | £53,806 |
| Total Expenses | £6,525 | £6,553 | £6,579 | £6,616 | £6,655 | £32,929 |
| Profit Before Tax | £3,855 | £3,983 | £4,114 | £4,345 | £4,581 | £20,877 |
| Profit After Tax | £3,122 | £3,226 | £3,333 | £3,519 | £3,710 | £16,910 |
| Change In Property Value | £5,425 | £8,823 | £10,155 | £10,764 | £9,508 | £44,676 |
| Net Return | £8,547 | £12,049 | £13,488 | £14,283 | £13,219 | £61,586 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 36% |
| Total Net Return (%) | 18% | 25% | 28% | 30% | 28% | 130% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change