Terraced
NE5
3 beds
1 bath
Links Walk, Newcastle Upon Tyne, Tyne And Wear NE5
North East, England · NE5
View property listing
Initial Investment
£39,985First YearProfit From Rental Income
£15,820
↗ 40%After 5 Years
Change In Property Value
£35,064
↗ 27%After 5 Years
Return On Investment
127%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,200 | £10,353 | £10,612 | £10,877 | £11,203 | £53,245 |
| Total Expenses | £6,676 | £6,703 | £6,739 | £6,777 | £6,820 | £33,714 |
| Profit Before Tax | £3,524 | £3,650 | £3,873 | £4,100 | £4,383 | £19,531 |
| Profit After Tax | £2,855 | £2,957 | £3,137 | £3,321 | £3,551 | £15,820 |
| Change In Property Value | £4,548 | £4,707 | £7,656 | £8,812 | £9,340 | £35,064 |
| Net Return | £7,403 | £7,664 | £10,793 | £12,133 | £12,891 | £50,884 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 19% | 19% | 27% | 30% | 32% | 127% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change