Semi Detached
NE5
3 beds
1 bath
Wansfell Avenue, Newcastle Upon Tyne, Tyne And Wear NE5
North East, England · NE5
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£12,175
↗ 33%After 5 Years
Change In Property Value
£34,588
↗ 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 | £7,920 | £8,039 | £8,159 | £8,363 | £8,572 | £41,054 |
| Total Expenses | £5,153 | £5,177 | £5,200 | £5,231 | £5,262 | £26,023 |
| Profit Before Tax | £2,767 | £2,861 | £2,960 | £3,133 | £3,310 | £15,031 |
| Profit After Tax | £2,241 | £2,318 | £2,397 | £2,538 | £2,681 | £12,175 |
| Change In Property Value | £4,200 | £6,831 | £7,862 | £8,334 | £7,361 | £34,588 |
| Net Return | £6,441 | £9,149 | £10,259 | £10,871 | £10,043 | £46,763 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 17% | 25% | 28% | 29% | 27% | 126% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change