Terraced
NE5
3 beds
2 baths
Alnmouth Court, Newcastle Upon Tyne NE5
North East, England · NE5
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£14,345
↗ 25%After 5 Years
Change In Property Value
£51,267
↗ 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 | £12,348 | £12,533 | £12,847 | £13,168 | £13,563 | £64,458 |
| Total Expenses | £9,273 | £9,303 | £9,345 | £9,388 | £9,438 | £46,748 |
| Profit Before Tax | £3,075 | £3,230 | £3,501 | £3,779 | £4,124 | £17,710 |
| Profit After Tax | £2,491 | £2,616 | £2,836 | £3,061 | £3,341 | £14,345 |
| Change In Property Value | £6,650 | £6,883 | £11,194 | £12,884 | £13,657 | £51,267 |
| Net Return | £9,141 | £9,499 | £14,030 | £15,945 | £16,997 | £65,613 |
| 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