Semi Detached NE5 2 beds 1 bath

Woodbrook Avenue, Newcastle Upon Tyne NE5

North East, England · NE5

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£15,748

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£43,235

↗ 29%After 5 Years

Return On Investment

128%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,900	£10,048	£10,199	£10,454	£10,716	£51,318
Total Expenses	£6,316	£6,344	£6,369	£6,405	£6,442	£31,875
Profit Before Tax	£3,584	£3,705	£3,830	£4,049	£4,274	£19,442
Profit After Tax	£2,903	£3,001	£3,103	£3,280	£3,462	£15,748
Change In Property Value	£5,250	£8,539	£9,827	£10,417	£9,202	£43,235
Net Return	£8,153	£11,540	£12,930	£13,697	£12,664	£58,983
Return From Rental Income (%)	6%	7%	7%	7%	8%	34%
Total Net Return (%)	18%	25%	28%	30%	28%	128%

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