Semi Detached
NE6
2 beds
1 bath
Palmerston Avenue, Newcastle Upon Tyne NE6
North East, England · NE6
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£14,775
↗ 25%After 5 Years
Change In Property Value
£52,616
↗ 27%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,672 | £12,862 | £13,184 | £13,513 | £13,919 | £66,150 |
| Total Expenses | £9,504 | £9,534 | £9,577 | £9,621 | £9,672 | £47,909 |
| Profit Before Tax | £3,168 | £3,328 | £3,606 | £3,892 | £4,246 | £18,241 |
| Profit After Tax | £2,566 | £2,695 | £2,921 | £3,153 | £3,439 | £14,775 |
| Change In Property Value | £6,825 | £7,064 | £11,489 | £13,223 | £14,016 | £52,616 |
| Net Return | £9,391 | £9,759 | £14,410 | £16,375 | £17,455 | £67,391 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 16% | 16% | 24% | 28% | 29% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change