Terraced
NE5
2 beds
1 bath
Whitgrave Road, Newcastle Upon Tyne NE5
North East, England · NE5
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£10,004
↗ 23%After 5 Years
Change In Property Value
£37,776
↗ 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 | £9,096 | £9,232 | £9,463 | £9,700 | £9,991 | £47,482 |
| Total Expenses | £6,964 | £6,989 | £7,023 | £7,058 | £7,097 | £35,132 |
| Profit Before Tax | £2,132 | £2,243 | £2,440 | £2,642 | £2,893 | £12,351 |
| Profit After Tax | £1,727 | £1,817 | £1,977 | £2,140 | £2,344 | £10,004 |
| Change In Property Value | £4,900 | £5,072 | £8,248 | £9,493 | £10,063 | £37,776 |
| Net Return | £6,627 | £6,888 | £10,225 | £11,633 | £12,406 | £47,780 |
| 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