Detached NE5 4 beds 2 baths

The Johnstone, Scholars Gardens, Chapel Park, Newcastle NE5

North East, England · NE5

Initial Investment

First Year

£138,650First Year

Profit From Rental Income

After 5 Years

£28,549

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£115,756

↗ 27%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,172	£26,565	£27,229	£27,909	£28,747	£136,621
Total Expenses	£20,138	£20,189	£20,266	£20,345	£20,439	£101,376
Profit Before Tax	£6,034	£6,376	£6,963	£7,565	£8,308	£35,246
Profit After Tax	£4,888	£5,165	£5,640	£6,127	£6,729	£28,549
Change In Property Value	£15,015	£15,541	£25,276	£29,090	£30,835	£115,756
Net Return	£19,903	£20,705	£30,916	£35,217	£37,564	£144,305
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	14%	15%	22%	25%	27%	104%

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