Terraced NE5 3 beds 1 bath

Northumbria Walk, Newcastle Upon Tyne NE5

North East, England · NE5

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£7,427

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£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

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