Terraced NE5 3 beds 2 baths

Eshott Close, West Denton, Newcastle Upon Tyne, Tyne And Wear NE5

North East, England · NE5

Initial Investment

First Year

£32,500First Year

Profit From Rental Income

After 5 Years

£6,997

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£28,332

↗ 27%After 5 Years

Return On Investment

109%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,828	£6,930	£7,104	£7,281	£7,500	£35,643
Total Expenses	£5,349	£5,370	£5,398	£5,427	£5,460	£27,005
Profit Before Tax	£1,479	£1,560	£1,705	£1,854	£2,040	£8,639
Profit After Tax	£1,198	£1,264	£1,381	£1,502	£1,652	£6,997
Change In Property Value	£3,675	£3,804	£6,186	£7,120	£7,547	£28,332
Net Return	£4,873	£5,067	£7,568	£8,622	£9,199	£35,329
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	15%	16%	23%	27%	28%	109%

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