Terraced
NE15
3 beds
1 bath
Gladstone Street Lemington, Newcastle Upon Tyne NE15
Initial Investment
£27,400First YearProfit From Rental Income
£-13,521
↘ -49%After 5 Years
Change In Property Value
£10,923
↗ 20%After 5 Years
Return On Investment
-9%
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 | £2,682 | £2,694 | £2,704 | £2,715 | £2,726 | £13,521 |
| Profit Before Tax | £-2,682 | £-2,694 | £-2,704 | £-2,715 | £-2,726 | £-13,521 |
| Profit After Tax | £-2,682 | £-2,694 | £-2,704 | £-2,715 | £-2,726 | £-13,521 |
| Change In Property Value | £1,100 | £1,122 | £2,289 | £2,976 | £3,437 | £10,923 |
| Net Return | £-1,582 | £-1,572 | £-415 | £260 | £711 | £-2,598 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -49% |
| Total Net Return (%) | -6% | -6% | -2% | 1% | 3% | -9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change