Detached NE5 4 beds 3 baths

The Salisbury, Scholars Gardens, Newcastle Upon Tyne NE5

North East, England · NE5

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£26,112

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£106,582

↗ 27%After 5 Years

Return On Investment

105%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,096	£24,457	£25,069	£25,696	£26,466	£125,784
Total Expenses	£18,581	£18,629	£18,701	£18,774	£18,862	£93,547
Profit Before Tax	£5,515	£5,829	£6,368	£6,921	£7,604	£32,237
Profit After Tax	£4,467	£4,721	£5,158	£5,606	£6,160	£26,112
Change In Property Value	£13,825	£14,309	£23,272	£26,784	£28,391	£106,582
Net Return	£18,292	£19,030	£28,431	£32,391	£34,551	£132,694
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	14%	15%	22%	26%	27%	105%

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