Semi Detached NE6 4 beds 2 baths

"The Devoke" at Hartford Street, Heaton, Newcastle Upon Tyne NE6

North East, England · NE6

Initial Investment

First Year

£124,997First Year

Profit From Rental Income

After 5 Years

£31,665

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£105,232

↗ 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	£25,344	£25,724	£26,367	£27,026	£27,837	£132,299
Total Expenses	£18,507	£18,557	£18,632	£18,709	£18,801	£93,206
Profit Before Tax	£6,837	£7,167	£7,735	£8,318	£9,037	£39,093
Profit After Tax	£5,538	£5,805	£6,266	£6,737	£7,320	£31,665
Change In Property Value	£13,650	£14,128	£22,977	£26,445	£28,032	£105,232
Net Return	£19,187	£19,933	£29,243	£33,182	£35,351	£136,897
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	15%	16%	23%	27%	28%	110%

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