Terraced NE5 2 beds 1 bath

Buxton Green, Newbiggin Hall NE5

North East, England · NE5

Initial Investment

First Year

£34,600First Year

Profit From Rental Income

After 5 Years

£7,608

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£30,221

↗ 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	£7,284	£7,393	£7,578	£7,768	£8,001	£38,023
Total Expenses	£5,672	£5,694	£5,724	£5,754	£5,788	£28,631
Profit Before Tax	£1,612	£1,699	£1,854	£2,014	£2,213	£9,392
Profit After Tax	£1,306	£1,376	£1,502	£1,631	£1,793	£7,608
Change In Property Value	£3,920	£4,057	£6,599	£7,595	£8,050	£30,221
Net Return	£5,226	£5,433	£8,101	£9,226	£9,843	£37,828
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