Detached NE3 4 beds 2 baths

Chipchase Mews, Gosforth, Newcastle Upon Tyne NE3

North East, England · NE3

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£32,894

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£93,675

↗ 29%After 5 Years

Return On Investment

124%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,472	£20,779	£21,091	£21,618	£22,158	£106,118
Total Expenses	£13,004	£13,047	£13,089	£13,152	£13,217	£65,509
Profit Before Tax	£7,468	£7,732	£8,002	£8,466	£8,942	£40,610
Profit After Tax	£6,049	£6,263	£6,482	£6,858	£7,243	£32,894
Change In Property Value	£11,375	£18,501	£21,293	£22,570	£19,937	£93,675
Net Return	£17,424	£24,763	£27,774	£29,428	£27,180	£126,569
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	17%	24%	27%	29%	27%	124%

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