Semi Detached
NE6
2 beds
1 bath
Pottery Park, Newcastle Upon Tyne, Tyne And Wear NE6
North East, England · NE6
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£11,768
↗ 24%After 5 Years
Change In Property Value
£43,172
↗ 27%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,404 | £10,560 | £10,824 | £11,095 | £11,428 | £54,310 |
| Total Expenses | £7,888 | £7,916 | £7,953 | £7,991 | £8,035 | £39,782 |
| Profit Before Tax | £2,516 | £2,645 | £2,871 | £3,104 | £3,393 | £14,528 |
| Profit After Tax | £2,038 | £2,142 | £2,326 | £2,514 | £2,748 | £11,768 |
| Change In Property Value | £5,600 | £5,796 | £9,427 | £10,849 | £11,500 | £43,172 |
| Net Return | £7,638 | £7,938 | £11,753 | £13,364 | £14,249 | £54,941 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 16% | 16% | 24% | 27% | 29% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change