Semi Detached NE5 2 beds 1 bath

Lilac Crescent, Newcastle Upon Tyne NE5

North East, England · NE5

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£13,366

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£37,470

↗ 29%After 5 Years

Return On Investment

127%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,580	£8,709	£8,839	£9,060	£9,287	£44,475
Total Expenses	£5,541	£5,566	£5,589	£5,622	£5,655	£27,974
Profit Before Tax	£3,039	£3,143	£3,250	£3,438	£3,632	£16,502
Profit After Tax	£2,462	£2,545	£2,632	£2,785	£2,942	£13,366
Change In Property Value	£4,550	£7,400	£8,517	£9,028	£7,975	£37,470
Net Return	£7,012	£9,946	£11,149	£11,813	£10,916	£50,836
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	18%	25%	28%	30%	27%	127%

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