Flat NE6 4 beds 1 bath

Greenhead Drive, Newcastle Upon Tyne NE6

North East, England · NE6

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£15,824

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£75,552

↗ 27%After 5 Years

Return On Investment

106%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,204	£18,477	£18,939	£19,412	£19,995	£95,027
Total Expenses	£14,929	£15,003	£15,092	£15,183	£15,284	£75,491
Profit Before Tax	£3,275	£3,474	£3,847	£4,229	£4,711	£19,536
Profit After Tax	£2,652	£2,814	£3,116	£3,426	£3,816	£15,824
Change In Property Value	£9,800	£10,143	£16,497	£18,986	£20,126	£75,552
Net Return	£12,452	£12,957	£19,613	£22,412	£23,941	£91,376
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	14%	15%	23%	26%	28%	106%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change