Flat
NE1
2 beds
2 baths
The Turnbull Building, Newcastle Upon Tyne NE1
North East, England · NE1
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£11,446
↗ 17%After 5 Years
Change In Property Value
£59,362
↗ 27%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,520 | £14,738 | £15,106 | £15,484 | £15,948 | £75,796 |
| Total Expenses | £12,181 | £12,248 | £12,328 | £12,410 | £12,499 | £61,665 |
| Profit Before Tax | £2,340 | £2,490 | £2,778 | £3,074 | £3,450 | £14,131 |
| Profit After Tax | £1,895 | £2,017 | £2,250 | £2,490 | £2,794 | £11,446 |
| Change In Property Value | £7,700 | £7,970 | £12,962 | £14,918 | £15,813 | £59,362 |
| Net Return | £9,595 | £9,986 | £15,212 | £17,408 | £18,607 | £70,808 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 14% | 15% | 23% | 26% | 28% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change