Flat NE1 2 beds 1 bath

St. James Gate, Newcastle Upon Tyne NE1

North East, England · NE1

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£4,208

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£37,776

↗ 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	£9,240	£9,379	£9,613	£9,853	£10,149	£48,234
Total Expenses	£8,479	£8,538	£8,605	£8,673	£8,745	£43,039
Profit Before Tax	£762	£840	£1,008	£1,181	£1,404	£5,195
Profit After Tax	£617	£681	£817	£956	£1,137	£4,208
Change In Property Value	£4,900	£5,072	£8,248	£9,493	£10,063	£37,776
Net Return	£5,517	£5,752	£9,065	£10,450	£11,200	£41,984
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	13%	13%	21%	24%	26%	98%

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