Terraced
NE4
2 beds
1 bath
Wellington Street, Newcastle Upon Tyne NE4
North East, England · NE4
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£11,932
↗ 25%After 5 Years
Change In Property Value
£41,823
↗ 27%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,236 | £10,390 | £10,649 | £10,916 | £11,243 | £53,433 |
| Total Expenses | £7,673 | £7,700 | £7,737 | £7,774 | £7,818 | £38,702 |
| Profit Before Tax | £2,563 | £2,689 | £2,912 | £3,141 | £3,425 | £14,731 |
| Profit After Tax | £2,076 | £2,178 | £2,359 | £2,544 | £2,774 | £11,932 |
| Change In Property Value | £5,425 | £5,615 | £9,132 | £10,510 | £11,141 | £41,823 |
| Net Return | £7,501 | £7,793 | £11,491 | £13,055 | £13,915 | £53,755 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 16% | 16% | 24% | 27% | 29% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change