Flat NE2 2 beds 1 bath

Glenthorn Road, Newcastle Upon Tyne NE2

North East, England · NE2

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£8,886

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£45,871

↗ 27%After 5 Years

Return On Investment

105%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,736	£11,912	£12,210	£12,515	£12,891	£61,264
Total Expenses	£9,918	£9,982	£10,055	£10,129	£10,209	£50,293
Profit Before Tax	£1,818	£1,930	£2,155	£2,386	£2,681	£10,970
Profit After Tax	£1,472	£1,563	£1,746	£1,933	£2,172	£8,886
Change In Property Value	£5,950	£6,158	£10,016	£11,527	£12,219	£45,871
Net Return	£7,422	£7,722	£11,762	£13,460	£14,391	£54,757
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	14%	15%	23%	26%	28%	105%

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