Terraced NE3 3 beds 1 bath

Links Green Walk, Gosforth, Tyne And Wear NE3

North East, England · NE3

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£15,331

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£49,918

↗ 27%After 5 Years

Return On Investment

115%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,396	£12,582	£12,896	£13,219	£13,615	£64,709
Total Expenses	£9,079	£9,110	£9,152	£9,195	£9,245	£45,781
Profit Before Tax	£3,317	£3,472	£3,745	£4,024	£4,370	£18,928
Profit After Tax	£2,686	£2,813	£3,033	£3,259	£3,540	£15,331
Change In Property Value	£6,475	£6,702	£10,900	£12,545	£13,297	£49,918
Net Return	£9,161	£9,514	£13,933	£15,804	£16,837	£65,250
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	16%	17%	25%	28%	30%	115%

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