Detached
NE5
0 beds
0 baths
The Sandway Scholars Gardens, Newcastle Upon Tyne, Tyne And Wear NE5
North East, England · NE5
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£36,985
↗ 30%After 5 Years
Change In Property Value
£112,410
↗ 29%After 5 Years
Return On Investment
120%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,796 | £24,153 | £24,515 | £25,128 | £25,756 | £123,349 |
| Total Expenses | £15,428 | £15,476 | £15,523 | £15,594 | £15,668 | £77,688 |
| Profit Before Tax | £8,368 | £8,677 | £8,993 | £9,534 | £10,089 | £45,660 |
| Profit After Tax | £6,778 | £7,028 | £7,284 | £7,722 | £8,172 | £36,985 |
| Change In Property Value | £13,650 | £22,201 | £25,551 | £27,084 | £23,924 | £112,410 |
| Net Return | £20,428 | £29,229 | £32,835 | £34,807 | £32,096 | £149,395 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 16% | 23% | 26% | 28% | 26% | 120% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change