Terraced NE5 3 beds 1 bath

Burnstones, West Denton NE5

North East, England · NE5

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£8,715

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£33,728

↗ 27%After 5 Years

Return On Investment

110%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,124	£8,246	£8,452	£8,663	£8,923	£42,408
Total Expenses	£6,272	£6,295	£6,327	£6,359	£6,396	£31,649
Profit Before Tax	£1,852	£1,950	£2,125	£2,304	£2,528	£10,760
Profit After Tax	£1,500	£1,580	£1,721	£1,867	£2,047	£8,715
Change In Property Value	£4,375	£4,528	£7,365	£8,476	£8,985	£33,728
Net Return	£5,875	£6,108	£9,086	£10,343	£11,032	£42,444
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	15%	16%	24%	27%	29%	110%

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