Semi Detached
NE4
6 beds
2 baths
Newminister Road, Fenham NE4
North East, England · NE4
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£36,600
↗ 37%After 5 Years
Change In Property Value
£90,793
↗ 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 | £21,108 | £21,425 | £21,746 | £22,290 | £22,847 | £109,415 |
| Total Expenses | £12,746 | £12,790 | £12,832 | £12,897 | £12,964 | £64,229 |
| Profit Before Tax | £8,362 | £8,635 | £8,914 | £9,392 | £9,883 | £45,186 |
| Profit After Tax | £6,773 | £6,994 | £7,220 | £7,608 | £8,005 | £36,600 |
| Change In Property Value | £11,025 | £17,931 | £20,637 | £21,876 | £19,323 | £90,793 |
| Net Return | £17,798 | £24,925 | £27,857 | £29,483 | £27,329 | £127,393 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| 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