Terraced
NE3
3 beds
1 bath
Links Green Walk, Newcastle Upon Tyne, Tyne And Wear NE3
North East, England · NE3
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£20,619
↗ 36%After 5 Years
Change In Property Value
£53,323
↗ 29%After 5 Years
Return On Investment
131%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,396 | £12,582 | £12,771 | £13,090 | £13,417 | £64,256 |
| Total Expenses | £7,692 | £7,723 | £7,752 | £7,795 | £7,838 | £38,800 |
| Profit Before Tax | £4,704 | £4,859 | £5,018 | £5,295 | £5,579 | £25,456 |
| Profit After Tax | £3,810 | £3,936 | £4,065 | £4,289 | £4,519 | £20,619 |
| Change In Property Value | £6,475 | £10,531 | £12,120 | £12,848 | £11,349 | £53,323 |
| Net Return | £10,285 | £14,467 | £16,185 | £17,137 | £15,868 | £73,942 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 18% | 26% | 29% | 30% | 28% | 131% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change