Detached
NE5
2 beds
1 bath
Denton Gate, Newcastle Upon Tyne NE5
North East, England · NE5
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£7,181
↗ 18%After 5 Years
Change In Property Value
£35,078
↗ 27%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,932 | £8,051 | £8,252 | £8,459 | £8,712 | £41,406 |
| Total Expenses | £6,451 | £6,474 | £6,505 | £6,537 | £6,573 | £32,540 |
| Profit Before Tax | £1,481 | £1,577 | £1,747 | £1,922 | £2,139 | £8,866 |
| Profit After Tax | £1,200 | £1,277 | £1,415 | £1,557 | £1,733 | £7,181 |
| Change In Property Value | £4,550 | £4,709 | £7,659 | £8,815 | £9,344 | £35,078 |
| Net Return | £5,750 | £5,986 | £9,074 | £10,372 | £11,077 | £42,259 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 14% | 15% | 23% | 26% | 28% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change