Semi Detached
NE5
3 beds
1 bath
Silver Lonnen, Newcastle Upon Tyne, Tyne And Wear NE5
North East, England · NE5
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£13,742
↗ 26%After 5 Years
Change In Property Value
£47,220
↗ 27%After 5 Years
Return On Investment
114%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,556 | £11,729 | £12,023 | £12,323 | £12,693 | £60,324 |
| Total Expenses | £8,599 | £8,628 | £8,668 | £8,709 | £8,756 | £43,359 |
| Profit Before Tax | £2,957 | £3,102 | £3,355 | £3,614 | £3,937 | £16,965 |
| Profit After Tax | £2,395 | £2,512 | £2,718 | £2,928 | £3,189 | £13,742 |
| Change In Property Value | £6,125 | £6,339 | £10,311 | £11,866 | £12,578 | £47,220 |
| Net Return | £8,520 | £8,852 | £13,028 | £14,794 | £15,767 | £60,962 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 16% | 17% | 24% | 28% | 29% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change