Flat
NE2
5 beds
2 baths
Helmsley Road, Newcastle Upon Tyne NE2
North East, England · NE2
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£18,554
↗ 23%After 5 Years
Change In Property Value
£71,504
↗ 27%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,288 | £18,562 | £19,026 | £19,502 | £20,087 | £95,466 |
| Total Expenses | £14,343 | £14,416 | £14,505 | £14,597 | £14,698 | £72,559 |
| Profit Before Tax | £3,945 | £4,146 | £4,521 | £4,905 | £5,389 | £22,907 |
| Profit After Tax | £3,196 | £3,358 | £3,662 | £3,973 | £4,365 | £18,554 |
| Change In Property Value | £9,275 | £9,600 | £15,613 | £17,969 | £19,047 | £71,504 |
| Net Return | £12,471 | £12,958 | £19,275 | £21,942 | £23,413 | £90,059 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 15% | 16% | 24% | 27% | 29% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change