Terraced
NE6
3 beds
2 baths
Ravenswood Road, Newcastle Upon Tyne NE6
North East, England · NE6
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£21,073
↗ 24%After 5 Years
Change In Property Value
£75,552
↗ 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 | £17,916 | £18,185 | £18,639 | £19,105 | £19,679 | £93,524 |
| Total Expenses | £13,401 | £13,439 | £13,495 | £13,553 | £13,621 | £67,508 |
| Profit Before Tax | £4,515 | £4,746 | £5,144 | £5,553 | £6,058 | £26,016 |
| Profit After Tax | £3,657 | £3,844 | £4,167 | £4,498 | £4,907 | £21,073 |
| Change In Property Value | £9,800 | £10,143 | £16,497 | £18,986 | £20,126 | £75,552 |
| Net Return | £13,457 | £13,987 | £20,664 | £23,484 | £25,032 | £96,625 |
| 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