Flat
NE1
2 beds
2 baths
Citygate, Bath Lane, Newcastle Upon Tyne, Tyne And Wear NE1
North East, England · NE1
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£19,827
↗ 39%After 5 Years
Change In Property Value
£44,522
↗ 27%After 5 Years
Return On Investment
127%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,400 | £14,616 | £14,981 | £15,356 | £15,817 | £75,170 |
| Total Expenses | £9,986 | £10,054 | £10,133 | £10,215 | £10,304 | £50,692 |
| Profit Before Tax | £4,414 | £4,562 | £4,848 | £5,141 | £5,513 | £24,478 |
| Profit After Tax | £3,575 | £3,695 | £3,927 | £4,164 | £4,466 | £19,827 |
| Change In Property Value | £5,775 | £5,977 | £9,721 | £11,188 | £11,860 | £44,522 |
| Net Return | £9,350 | £9,672 | £13,648 | £15,353 | £16,325 | £64,349 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 39% |
| Total Net Return (%) | 19% | 19% | 27% | 30% | 32% | 127% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change