Semi Detached NE6 3 beds 1 bath

Hyperion Way Walker, Newcastle Upon Tyne NE6

North East, England · NE6

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£13,057

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£47,220

↗ 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	£11,376	£11,547	£11,835	£12,131	£12,495	£59,384
Total Expenses	£8,581	£8,609	£8,649	£8,689	£8,737	£43,265
Profit Before Tax	£2,795	£2,937	£3,186	£3,442	£3,759	£16,119
Profit After Tax	£2,264	£2,379	£2,581	£2,788	£3,044	£13,057
Change In Property Value	£6,125	£6,339	£10,311	£11,866	£12,578	£47,220
Net Return	£8,389	£8,719	£12,892	£14,654	£15,623	£60,277
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	16%	16%	24%	27%	29%	113%

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