Semi Detached NE23 3 beds 2 baths

Burnside Avenue, Annitsford NE23

NE23

Initial Investment

First Year

£51,400First Year

Profit From Rental Income

After 5 Years

£-23,440

↘ -46%After 5 Years

Change In Property Value

After 5 Years

£20,853

↗ 20%After 5 Years

Return On Investment

-5%

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	£4,666	£4,677	£4,688	£4,699	£4,710	£23,440
Profit Before Tax	£-4,666	£-4,677	£-4,688	£-4,699	£-4,710	£-23,440
Profit After Tax	£-4,666	£-4,677	£-4,688	£-4,699	£-4,710	£-23,440
Change In Property Value	£2,100	£2,142	£4,370	£5,681	£6,561	£20,853
Net Return	£-2,566	£-2,535	£-318	£981	£1,851	£-2,587
Return From Rental Income (%)	-9%	-9%	-9%	-9%	-9%	-46%
Total Net Return (%)	-5%	-5%	-1%	2%	4%	-5%

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