Semi Detached
NE5
3 beds
1 bath
Silver Lonnen, Newcastle Upon Tyne, Tyne And Wear NE5
North East, England · NE5
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£18,748
↗ 35%After 5 Years
Change In Property Value
£50,440
↗ 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 | £11,556 | £11,729 | £11,905 | £12,203 | £12,508 | £59,902 |
| Total Expenses | £7,286 | £7,316 | £7,344 | £7,384 | £7,425 | £36,756 |
| Profit Before Tax | £4,270 | £4,413 | £4,561 | £4,819 | £5,083 | £23,146 |
| Profit After Tax | £3,459 | £3,575 | £3,695 | £3,903 | £4,117 | £18,748 |
| Change In Property Value | £6,125 | £9,962 | £11,465 | £12,153 | £10,735 | £50,440 |
| Net Return | £9,584 | £13,537 | £15,160 | £16,056 | £14,852 | £69,189 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| 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