Terraced NE6 3 beds 1 bath

Commercial Road, Byker, Newcastle Upon Tyne NE6

North East, England · NE6

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£7,016

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£29,681

↗ 27%After 5 Years

Return On Investment

108%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,044	£7,150	£7,328	£7,512	£7,737	£36,771
Total Expenses	£5,569	£5,591	£5,619	£5,649	£5,682	£28,109
Profit Before Tax	£1,475	£1,559	£1,709	£1,863	£2,055	£8,661
Profit After Tax	£1,195	£1,263	£1,384	£1,509	£1,665	£7,016
Change In Property Value	£3,850	£3,985	£6,481	£7,459	£7,906	£29,681
Net Return	£5,045	£5,247	£7,865	£8,968	£9,571	£36,697
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	15%	15%	23%	26%	28%	108%

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