Detached
NE3
5 beds
2 baths
Cranbrook Court, Kingston Park, Newcastle Upon Tyne NE3
North East, England · NE3
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£23,998
↗ 23%After 5 Years
Change In Property Value
£89,043
↗ 27%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,796 | £21,108 | £21,636 | £22,177 | £22,842 | £108,558 |
| Total Expenses | £15,672 | £15,715 | £15,779 | £15,844 | £15,921 | £78,930 |
| Profit Before Tax | £5,124 | £5,393 | £5,857 | £6,333 | £6,921 | £29,628 |
| Profit After Tax | £4,150 | £4,368 | £4,744 | £5,130 | £5,606 | £23,998 |
| Change In Property Value | £11,550 | £11,954 | £19,443 | £22,377 | £23,719 | £89,043 |
| Net Return | £15,700 | £16,322 | £24,187 | £27,506 | £29,325 | £113,042 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 15% | 16% | 23% | 26% | 28% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change