Semi Detached NE3 2 beds 1 bath

Stormont Green, Newcastle Upon Tyne NE3

North East, England · NE3

Initial Investment

First Year

£51,985First Year

Profit From Rental Income

After 5 Years

£14,553

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£45,857

↗ 27%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,556	£11,729	£12,023	£12,323	£12,693	£60,324
Total Expenses	£8,398	£8,427	£8,467	£8,508	£8,556	£42,357
Profit Before Tax	£3,158	£3,302	£3,555	£3,815	£4,137	£17,967
Profit After Tax	£2,558	£2,675	£2,880	£3,090	£3,351	£14,553
Change In Property Value	£5,948	£6,156	£10,013	£11,524	£12,216	£45,857
Net Return	£8,506	£8,831	£12,893	£14,614	£15,566	£60,410
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	16%	17%	25%	28%	30%	116%

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