Detached NE6 3 beds 2 baths

Pottery Park, Newcastle Upon Tyne NE6

North East, England · NE6

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£11,076

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£52,616

↗ 27%After 5 Years

Return On Investment

107%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,700	£11,875	£12,172	£12,477	£12,851	£61,076
Total Expenses	£9,407	£9,436	£9,476	£9,518	£9,566	£47,402
Profit Before Tax	£2,293	£2,440	£2,696	£2,959	£3,285	£13,674
Profit After Tax	£1,858	£1,976	£2,184	£2,397	£2,661	£11,076
Change In Property Value	£6,825	£7,064	£11,489	£13,223	£14,016	£52,616
Net Return	£8,683	£9,040	£13,673	£15,620	£16,677	£63,692
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	15%	15%	23%	26%	28%	107%

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