Detached
NE12
3 beds
1 bath
Harwood Drive, Killingworth, Newcastle Upon Tyne NE12
Initial Investment
£145,950First YearProfit From Rental Income
£-58,156
↘ -40%After 5 Years
Change In Property Value
£55,609
↗ 20%After 5 Years
Return On Investment
-2%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £11,609 | £11,621 | £11,631 | £11,642 | £11,653 | £58,156 |
| Profit Before Tax | £-11,609 | £-11,621 | £-11,631 | £-11,642 | £-11,653 | £-58,156 |
| Profit After Tax | £-11,609 | £-11,621 | £-11,631 | £-11,642 | £-11,653 | £-58,156 |
| Change In Property Value | £5,600 | £5,712 | £11,652 | £15,148 | £17,496 | £55,609 |
| Net Return | £-6,009 | £-5,909 | £21 | £3,506 | £5,843 | £-2,547 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 4% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change