Semi Detached
NE5
2 beds
1 bath
Woodbrook Avenue, Newcastle Upon Tyne NE5
North East, England · NE5
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£11,457
↗ 25%After 5 Years
Change In Property Value
£40,474
↗ 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 | £9,900 | £10,048 | £10,300 | £10,557 | £10,874 | £51,679 |
| Total Expenses | £7,441 | £7,468 | £7,503 | £7,540 | £7,583 | £37,535 |
| Profit Before Tax | £2,459 | £2,581 | £2,796 | £3,017 | £3,291 | £14,144 |
| Profit After Tax | £1,992 | £2,091 | £2,265 | £2,444 | £2,666 | £11,457 |
| Change In Property Value | £5,250 | £5,434 | £8,838 | £10,171 | £10,782 | £40,474 |
| Net Return | £7,242 | £7,524 | £11,103 | £12,615 | £13,448 | £51,931 |
| 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