Terraced
NE6
3 beds
1 bath
Dobson Crescent, St Peters Basin, Newcastle Upon Tyne NE6
North East, England · NE6
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£18,587
↗ 24%After 5 Years
Change In Property Value
£67,457
↗ 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 | £15,996 | £16,236 | £16,642 | £17,058 | £17,570 | £83,501 |
| Total Expenses | £12,018 | £12,054 | £12,105 | £12,158 | £12,220 | £60,555 |
| Profit Before Tax | £3,978 | £4,182 | £4,537 | £4,900 | £5,350 | £22,947 |
| Profit After Tax | £3,222 | £3,387 | £3,675 | £3,969 | £4,334 | £18,587 |
| Change In Property Value | £8,750 | £9,056 | £14,729 | £16,952 | £17,969 | £67,457 |
| Net Return | £11,972 | £12,444 | £18,404 | £20,921 | £22,303 | £86,044 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| 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