Terraced
NE6
2 beds
0 baths
Westbury Avenue, Walker, Newcastle Upon Tyne NE6
North East, England · NE6
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£10,745
↗ 23%After 5 Years
Change In Property Value
£41,823
↗ 27%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,924 | £10,073 | £10,325 | £10,583 | £10,900 | £51,805 |
| Total Expenses | £7,642 | £7,668 | £7,704 | £7,741 | £7,784 | £38,539 |
| Profit Before Tax | £2,282 | £2,404 | £2,620 | £2,842 | £3,117 | £13,265 |
| Profit After Tax | £1,848 | £1,948 | £2,122 | £2,302 | £2,525 | £10,745 |
| Change In Property Value | £5,425 | £5,615 | £9,132 | £10,510 | £11,141 | £41,823 |
| Net Return | £7,273 | £7,562 | £11,255 | £12,812 | £13,666 | £52,568 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 15% | 16% | 24% | 27% | 29% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change