Terraced NE6 4 beds 1 bath

Heaton Park Road, Heaton NE6

North East, England · NE6

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£22,316

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£79,599

↗ 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	£18,876	£19,159	£19,638	£20,129	£20,733	£98,535
Total Expenses	£14,092	£14,132	£14,190	£14,250	£14,321	£70,985
Profit Before Tax	£4,784	£5,028	£5,448	£5,879	£6,412	£27,550
Profit After Tax	£3,875	£4,072	£4,413	£4,762	£5,193	£22,316
Change In Property Value	£10,325	£10,686	£17,381	£20,004	£21,204	£79,599
Net Return	£14,200	£14,759	£21,793	£24,765	£26,397	£101,915
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	15%	16%	24%	27%	29%	111%

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