Terraced
NE5
4 beds
1 bath
Northumbria Walk, West Denton, Newcastle Upon Tyne NE5
North East, England · NE5
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£7,427
↗ 22%After 5 Years
Change In Property Value
£29,681
↗ 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 | £7,152 | £7,259 | £7,441 | £7,627 | £7,856 | £37,334 |
| Total Expenses | £5,579 | £5,602 | £5,631 | £5,660 | £5,694 | £28,166 |
| Profit Before Tax | £1,573 | £1,658 | £1,810 | £1,967 | £2,162 | £9,169 |
| Profit After Tax | £1,274 | £1,343 | £1,466 | £1,593 | £1,751 | £7,427 |
| Change In Property Value | £3,850 | £3,985 | £6,481 | £7,459 | £7,906 | £29,681 |
| Net Return | £5,124 | £5,327 | £7,947 | £9,052 | £9,658 | £37,108 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 15% | 16% | 23% | 27% | 28% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change