Semi Detached NE3 3 beds 1 bath

Kirkwood Drive, Kenton, Newcastle Upon Tyne NE3

North East, England · NE3

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£12,599

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£40,474

↗ 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	£10,200	£10,353	£10,612	£10,877	£11,203	£53,245
Total Expenses	£7,471	£7,498	£7,535	£7,572	£7,615	£37,692
Profit Before Tax	£2,729	£2,855	£3,077	£3,305	£3,588	£15,554
Profit After Tax	£2,210	£2,313	£2,492	£2,677	£2,906	£12,599
Change In Property Value	£5,250	£5,434	£8,838	£10,171	£10,782	£40,474
Net Return	£7,460	£7,746	£11,330	£12,848	£13,688	£53,073
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