Terraced
NE5
3 beds
1 bath
Yetholm Place, Newcastle Upon Tyne NE5
North East, England · NE5
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£6,568
↗ 21%After 5 Years
Change In Property Value
£26,983
↗ 27%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,504 | £6,602 | £6,767 | £6,936 | £7,144 | £33,952 |
| Total Expenses | £5,118 | £5,139 | £5,166 | £5,194 | £5,226 | £25,843 |
| Profit Before Tax | £1,386 | £1,462 | £1,600 | £1,741 | £1,918 | £8,108 |
| Profit After Tax | £1,123 | £1,185 | £1,296 | £1,411 | £1,554 | £6,568 |
| Change In Property Value | £3,500 | £3,623 | £5,892 | £6,781 | £7,188 | £26,983 |
| Net Return | £4,623 | £4,807 | £7,188 | £8,191 | £8,741 | £33,550 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 15% | 16% | 23% | 26% | 28% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change