Semi Detached NE4 6 beds 2 baths

Newminister Road, Fenham NE4

North East, England · NE4

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£27,596

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£84,996

↗ 27%After 5 Years

Return On Investment

114%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,108	£21,425	£21,960	£22,509	£23,185	£110,187
Total Expenses	£15,108	£15,152	£15,216	£15,282	£15,360	£76,118
Profit Before Tax	£6,000	£6,273	£6,744	£7,227	£7,825	£34,069
Profit After Tax	£4,860	£5,081	£5,463	£5,854	£6,338	£27,596
Change In Property Value	£11,025	£11,411	£18,559	£21,360	£22,641	£84,996
Net Return	£15,885	£16,492	£24,022	£27,214	£28,979	£112,592
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	16%	17%	24%	28%	29%	114%

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