Terraced
NE6
3 beds
1 bath
Church Walk, Newcastle Upon Tyne NE6
North East, England · NE6
View property listing
Initial Investment
£44,800First YearProfit From Rental Income
£9,999
↗ 22%After 5 Years
Change In Property Value
£39,395
↗ 27%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,348 | £9,488 | £9,725 | £9,969 | £10,268 | £48,798 |
| Total Expenses | £7,227 | £7,253 | £7,287 | £7,323 | £7,363 | £36,453 |
| Profit Before Tax | £2,121 | £2,235 | £2,438 | £2,646 | £2,904 | £12,344 |
| Profit After Tax | £1,718 | £1,811 | £1,975 | £2,143 | £2,353 | £9,999 |
| Change In Property Value | £5,110 | £5,289 | £8,602 | £9,900 | £10,494 | £39,395 |
| Net Return | £6,828 | £7,099 | £10,577 | £12,043 | £12,847 | £49,394 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 15% | 16% | 24% | 27% | 29% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change