Semi Detached
NE6
3 beds
2 baths
Ennerdale Road, Walkergate NE6
North East, England · NE6
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£16,109
↗ 25%After 5 Years
Change In Property Value
£56,664
↗ 27%After 5 Years
Return On Investment
114%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,656 | £13,861 | £14,207 | £14,563 | £14,999 | £71,286 |
| Total Expenses | £10,197 | £10,229 | £10,275 | £10,321 | £10,376 | £51,398 |
| Profit Before Tax | £3,459 | £3,632 | £3,933 | £4,241 | £4,624 | £19,888 |
| Profit After Tax | £2,802 | £2,942 | £3,185 | £3,435 | £3,745 | £16,109 |
| Change In Property Value | £7,350 | £7,607 | £12,373 | £14,240 | £15,094 | £56,664 |
| Net Return | £10,152 | £10,549 | £15,558 | £17,675 | £18,840 | £72,773 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 16% | 16% | 24% | 28% | 29% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change