Detached
NE5
2 beds
1 bath
Denton Gate, Newcastle Upon Tyne NE5
North East, England · NE5
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£10,918
↗ 27%After 5 Years
Change In Property Value
£37,470
↗ 29%After 5 Years
Return On Investment
121%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,932 | £8,051 | £8,172 | £8,376 | £8,585 | £41,116 |
| Total Expenses | £5,476 | £5,500 | £5,523 | £5,554 | £5,585 | £27,638 |
| Profit Before Tax | £2,456 | £2,551 | £2,649 | £2,822 | £3,000 | £13,479 |
| Profit After Tax | £1,989 | £2,066 | £2,146 | £2,286 | £2,430 | £10,918 |
| Change In Property Value | £4,550 | £7,400 | £8,517 | £9,028 | £7,975 | £37,470 |
| Net Return | £6,539 | £9,466 | £10,663 | £11,314 | £10,405 | £48,388 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 16% | 24% | 27% | 28% | 26% | 121% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change