Terraced
NE5
2 beds
1 bath
Deanham Gardens, Fenham, Newcastle Upon Tyne NE5
North East, England · NE5
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£9,575
↗ 23%After 5 Years
Change In Property Value
£36,427
↗ 27%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,772 | £8,904 | £9,126 | £9,354 | £9,635 | £45,791 |
| Total Expenses | £6,733 | £6,758 | £6,791 | £6,825 | £6,863 | £33,971 |
| Profit Before Tax | £2,039 | £2,146 | £2,335 | £2,530 | £2,771 | £11,820 |
| Profit After Tax | £1,651 | £1,738 | £1,892 | £2,049 | £2,245 | £9,575 |
| Change In Property Value | £4,725 | £4,890 | £7,954 | £9,154 | £9,703 | £36,427 |
| Net Return | £6,376 | £6,628 | £9,845 | £11,203 | £11,948 | £46,001 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 15% | 16% | 24% | 27% | 29% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change