Semi Detached NE3 3 beds 1 bath

High Meadows, Newcastle Upon Tyne NE3

North East, England · NE3

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£11,602

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£37,776

↗ 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	£9,516	£9,659	£9,900	£10,148	£10,452	£49,675
Total Expenses	£7,006	£7,032	£7,067	£7,102	£7,144	£35,351
Profit Before Tax	£2,510	£2,627	£2,833	£3,045	£3,309	£14,324
Profit After Tax	£2,033	£2,128	£2,295	£2,467	£2,680	£11,602
Change In Property Value	£4,900	£5,072	£8,248	£9,493	£10,063	£37,776
Net Return	£6,933	£7,199	£10,544	£11,960	£12,743	£49,378
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