Flat
NE1
2 beds
2 baths
Waterloo House, Thornton Street, Newcastle Upon Tyne, Tyne And Wear NE1
North East, England · NE1
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£4,683
↗ 11%After 5 Years
Change In Property Value
£39,125
↗ 27%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,576 | £9,720 | £9,963 | £10,212 | £10,518 | £49,988 |
| Total Expenses | £8,710 | £8,771 | £8,838 | £8,907 | £8,980 | £44,206 |
| Profit Before Tax | £866 | £949 | £1,125 | £1,305 | £1,538 | £5,782 |
| Profit After Tax | £701 | £769 | £911 | £1,057 | £1,246 | £4,683 |
| Change In Property Value | £5,075 | £5,253 | £8,543 | £9,832 | £10,422 | £39,125 |
| Net Return | £5,776 | £6,021 | £9,454 | £10,889 | £11,668 | £43,808 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 13% | 14% | 21% | 24% | 26% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change