Semi Detached
NE5
3 beds
2 baths
Broadfield Meadows, Callerton NE5
North East, England · NE5
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£19,600
↗ 27%After 5 Years
Change In Property Value
£64,759
↗ 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 | £15,840 | £16,078 | £16,480 | £16,892 | £17,398 | £82,687 |
| Total Expenses | £11,606 | £11,641 | £11,692 | £11,744 | £11,806 | £58,490 |
| Profit Before Tax | £4,234 | £4,436 | £4,787 | £5,147 | £5,593 | £24,197 |
| Profit After Tax | £3,430 | £3,593 | £3,878 | £4,169 | £4,530 | £19,600 |
| Change In Property Value | £8,400 | £8,694 | £14,140 | £16,274 | £17,250 | £64,759 |
| Net Return | £11,830 | £12,287 | £18,018 | £20,443 | £21,780 | £84,359 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 16% | 17% | 25% | 28% | 30% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change