Flat NE1 2 beds 1 bath

The Open, Newcastle Upon Tyne NE1

North East, England · NE1

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£2,874

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£33,728

↗ 27%After 5 Years

Return On Investment

95%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,256	£8,380	£8,589	£8,804	£9,068	£43,097
Total Expenses	£7,785	£7,843	£7,907	£7,973	£8,042	£39,550
Profit Before Tax	£471	£536	£682	£831	£1,027	£3,548
Profit After Tax	£382	£435	£552	£673	£831	£2,874
Change In Property Value	£4,375	£4,528	£7,365	£8,476	£8,985	£33,728
Net Return	£4,757	£4,963	£7,917	£9,150	£9,816	£36,602
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	12%	13%	21%	24%	25%	95%

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