Terraced
NE4
2 beds
1 bath
Ashtree Close, Elswick, Newcastle Upon Tyne NE4
North East, England · NE4
View property listing
Initial Investment
£23,500First YearProfit From Rental Income
£6,839
↗ 29%After 5 Years
Change In Property Value
£21,617
↗ 29%After 5 Years
Return On Investment
121%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,956 | £5,030 | £5,106 | £5,233 | £5,364 | £25,690 |
| Total Expenses | £3,409 | £3,429 | £3,446 | £3,470 | £3,493 | £17,247 |
| Profit Before Tax | £1,547 | £1,602 | £1,659 | £1,764 | £1,871 | £8,443 |
| Profit After Tax | £1,253 | £1,297 | £1,344 | £1,429 | £1,515 | £6,839 |
| Change In Property Value | £2,625 | £4,269 | £4,914 | £5,208 | £4,601 | £21,617 |
| Net Return | £3,878 | £5,567 | £6,258 | £6,637 | £6,116 | £28,456 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 17% | 24% | 27% | 28% | 26% | 121% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change