Semi Detached NE5 2 beds 1 bath

Doxford Gardens, Newcastle Upon Tyne NE5

North East, England · NE5

Initial Investment

First Year

£33,985First Year

Profit From Rental Income

After 5 Years

£10,991

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£31,691

↗ 29%After 5 Years

Return On Investment

126%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,260	£7,369	£7,479	£7,666	£7,858	£37,633
Total Expenses	£4,764	£4,787	£4,808	£4,837	£4,867	£24,064
Profit Before Tax	£2,496	£2,582	£2,671	£2,829	£2,991	£13,569
Profit After Tax	£2,022	£2,091	£2,164	£2,291	£2,423	£10,991
Change In Property Value	£3,848	£6,259	£7,203	£7,636	£6,745	£31,691
Net Return	£5,870	£8,350	£9,367	£9,927	£9,167	£42,682
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	17%	25%	28%	29%	27%	126%

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