Terraced NE3 3 beds 1 bath

Courtney Court, Kingston Park NE3

North East, England · NE3

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£13,906

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£45,871

↗ 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	£11,388	£11,559	£11,848	£12,144	£12,508	£59,447
Total Expenses	£8,384	£8,412	£8,452	£8,492	£8,539	£42,279
Profit Before Tax	£3,004	£3,147	£3,396	£3,652	£3,969	£17,168
Profit After Tax	£2,434	£2,549	£2,751	£2,958	£3,215	£13,906
Change In Property Value	£5,950	£6,158	£10,016	£11,527	£12,219	£45,871
Net Return	£8,384	£8,707	£12,767	£14,485	£15,434	£59,777
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