Terraced
NE3
3 beds
1 bath
Stormont Green, Newcastle Upon Tyne NE3
North East, England · NE3
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£14,381
↗ 27%After 5 Years
Change In Property Value
£47,220
↗ 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 | £11,724 | £11,900 | £12,197 | £12,502 | £12,877 | £61,201 |
| Total Expenses | £8,616 | £8,645 | £8,685 | £8,727 | £8,775 | £43,447 |
| Profit Before Tax | £3,108 | £3,255 | £3,512 | £3,776 | £4,103 | £17,754 |
| Profit After Tax | £2,518 | £2,637 | £2,845 | £3,058 | £3,323 | £14,381 |
| Change In Property Value | £6,125 | £6,339 | £10,311 | £11,866 | £12,578 | £47,220 |
| Net Return | £8,643 | £8,976 | £13,155 | £14,925 | £15,902 | £61,601 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 16% | 17% | 25% | 28% | 30% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change