Detached NE5 4 beds 2 baths

The Johnstone, Scholars Gardens, Chapel Park, Newcastle NE5

North East, England · NE5

Initial Investment

First Year

£138,650First Year

Profit From Rental Income

After 5 Years

£40,881

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£123,651

↗ 29%After 5 Years

Return On Investment

119%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,172	£26,565	£26,963	£27,637	£28,328	£135,665
Total Expenses	£16,920	£16,972	£17,022	£17,100	£17,180	£85,194
Profit Before Tax	£9,252	£9,593	£9,941	£10,537	£11,148	£50,471
Profit After Tax	£7,494	£7,770	£8,052	£8,535	£9,030	£40,881
Change In Property Value	£15,015	£24,421	£28,106	£29,793	£26,317	£123,651
Net Return	£22,509	£32,191	£36,158	£38,328	£35,347	£164,532
Return From Rental Income (%)	5%	6%	6%	6%	7%	29%
Total Net Return (%)	16%	23%	26%	28%	25%	119%

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