Semi Detached NE4 3 beds 1 bath

Hoyle Avenue, Fenham, Newcastle Upon Tyne NE4

North East, England · NE4

Initial Investment

First Year

£48,985First Year

Profit From Rental Income

After 5 Years

£12,963

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£43,159

↗ 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	£10,716	£10,877	£11,149	£11,427	£11,770	£55,939
Total Expenses	£7,918	£7,945	£7,983	£8,022	£8,067	£39,935
Profit Before Tax	£2,798	£2,932	£3,166	£3,405	£3,703	£16,004
Profit After Tax	£2,267	£2,375	£2,564	£2,758	£3,000	£12,963
Change In Property Value	£5,598	£5,794	£9,424	£10,846	£11,497	£43,159
Net Return	£7,865	£8,169	£11,988	£13,604	£14,496	£56,122
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	16%	17%	24%	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