Flat NE1 2 beds 2 baths

St. James Gate, Newcastle Upon Tyne NE1

North East, England · NE1

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£3,778

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£36,427

↗ 27%After 5 Years

Return On Investment

97%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,916	£9,050	£9,276	£9,508	£9,793	£46,543
Total Expenses	£8,248	£8,307	£8,373	£8,440	£8,511	£41,878
Profit Before Tax	£668	£743	£903	£1,068	£1,282	£4,665
Profit After Tax	£541	£602	£732	£865	£1,039	£3,778
Change In Property Value	£4,725	£4,890	£7,954	£9,154	£9,703	£36,427
Net Return	£5,266	£5,492	£8,686	£10,019	£10,742	£40,205
Return From Rental Income (%)	1%	1%	2%	2%	3%	9%
Total Net Return (%)	13%	13%	21%	24%	26%	97%

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