Semi Detached
NE6
3 beds
1 bath
Sunnycrest Avenue, Walker, Newcastle Upon Tyne NE6
North East, England · NE6
View property listing
Initial Investment
£45,985First YearProfit From Rental Income
£10,871
↗ 24%After 5 Years
Change In Property Value
£40,461
↗ 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 | £9,744 | £9,890 | £10,137 | £10,391 | £10,703 | £50,865 |
| Total Expenses | £7,424 | £7,450 | £7,485 | £7,522 | £7,563 | £37,444 |
| Profit Before Tax | £2,320 | £2,440 | £2,652 | £2,869 | £3,139 | £13,421 |
| Profit After Tax | £1,879 | £1,977 | £2,148 | £2,324 | £2,543 | £10,871 |
| Change In Property Value | £5,248 | £5,432 | £8,835 | £10,168 | £10,778 | £40,461 |
| Net Return | £7,128 | £7,409 | £10,983 | £12,492 | £13,321 | £51,332 |
| 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