Flat
NE6
2 beds
1 bath
Southfield Terrace, Walker, Newcastle Upon Tyne NE6
North East, England · NE6
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£4,565
↗ 10%After 5 Years
Change In Property Value
£40,474
↗ 27%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,756 | £9,902 | £10,150 | £10,404 | £10,716 | £50,928 |
| Total Expenses | £8,927 | £8,987 | £9,055 | £9,124 | £9,198 | £45,292 |
| Profit Before Tax | £829 | £915 | £1,095 | £1,279 | £1,517 | £5,635 |
| Profit After Tax | £672 | £741 | £887 | £1,036 | £1,229 | £4,565 |
| Change In Property Value | £5,250 | £5,434 | £8,838 | £10,171 | £10,782 | £40,474 |
| Net Return | £5,922 | £6,175 | £9,724 | £11,207 | £12,011 | £45,039 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 13% | 13% | 21% | 24% | 26% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change