Flat NE1 1 bed 1 bath

Pandongate House, City Road, Newcastle Upon Tyne NE1

North East, England · NE1

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£3,303

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£35,078

↗ 27%After 5 Years

Return On Investment

96%

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	£8,926	£9,150	£9,424	£44,789
Total Expenses	£8,016	£8,075	£8,139	£8,206	£8,276	£40,711
Profit Before Tax	£564	£634	£787	£944	£1,148	£4,078
Profit After Tax	£457	£514	£638	£765	£930	£3,303
Change In Property Value	£4,550	£4,709	£7,659	£8,815	£9,344	£35,078
Net Return	£5,007	£5,223	£8,297	£9,580	£10,274	£38,381
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	13%	13%	21%	24%	26%	96%

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