Flat NE2 2 beds 1 bath

Greystoke Avenue, Newcastle Upon Tyne NE2

North East, England · NE2

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£6,848

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£40,474

↗ 27%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,356	£10,511	£10,774	£11,043	£11,375	£54,060
Total Expenses	£8,987	£9,048	£9,118	£9,188	£9,264	£45,605
Profit Before Tax	£1,369	£1,463	£1,657	£1,855	£2,111	£8,454
Profit After Tax	£1,109	£1,185	£1,342	£1,503	£1,710	£6,848
Change In Property Value	£5,250	£5,434	£8,838	£10,171	£10,782	£40,474
Net Return	£6,359	£6,619	£10,179	£11,674	£12,491	£47,322
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	14%	14%	22%	25%	27%	103%

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