Semi Detached NE3 4 beds 1 bath

Matfen Place, Coxlodge, Newcastle Upon Tyne NE3

North East, England · NE3

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£29,258

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£86,345

↗ 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	£21,756	£22,082	£22,634	£23,200	£23,896	£113,569
Total Expenses	£15,372	£15,416	£15,482	£15,549	£15,629	£77,448
Profit Before Tax	£6,384	£6,667	£7,153	£7,651	£8,267	£36,122
Profit After Tax	£5,171	£5,400	£5,794	£6,197	£6,696	£29,258
Change In Property Value	£11,200	£11,592	£18,854	£21,699	£23,001	£86,345
Net Return	£16,371	£16,992	£24,647	£27,896	£29,697	£115,603
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
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