Terraced NE3 3 beds 1 bath

Studdon Walk, Kenton NE3

North East, England · NE3

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£8,249

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£29,681

↗ 27%After 5 Years

Return On Investment

112%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,368	£7,479	£7,665	£7,857	£8,093	£38,462
Total Expenses	£5,601	£5,624	£5,653	£5,683	£5,717	£28,278
Profit Before Tax	£1,767	£1,855	£2,012	£2,174	£2,375	£10,184
Profit After Tax	£1,431	£1,502	£1,630	£1,761	£1,924	£8,249
Change In Property Value	£3,850	£3,985	£6,481	£7,459	£7,906	£29,681
Net Return	£5,281	£5,487	£8,111	£9,220	£9,831	£37,930
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	16%	16%	24%	27%	29%	112%

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