Terraced
NE6
3 beds
1 bath
Stotts Road, Newcastle Upon Tyne NE6
North East, England · NE6
View property listing
Initial Investment
£19,000First YearProfit From Rental Income
£4,576
↗ 24%After 5 Years
Change In Property Value
£17,294
↗ 29%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,840 | £3,898 | £3,956 | £4,055 | £4,156 | £19,905 |
| Total Expenses | £2,815 | £2,833 | £2,849 | £2,869 | £2,890 | £14,255 |
| Profit Before Tax | £1,026 | £1,065 | £1,107 | £1,186 | £1,266 | £5,650 |
| Profit After Tax | £831 | £863 | £897 | £960 | £1,026 | £4,576 |
| Change In Property Value | £2,100 | £3,416 | £3,931 | £4,167 | £3,681 | £17,294 |
| Net Return | £2,931 | £4,278 | £4,828 | £5,127 | £4,706 | £21,870 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 15% | 23% | 25% | 27% | 25% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change