Terraced NE6 3 beds 1 bath

Byker Street, Newcastle Upon Tyne NE6

North East, England · NE6

Initial Investment

First Year

£30,850First Year

Profit From Rental Income

After 5 Years

£6,146

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£26,848

↗ 27%After 5 Years

Return On Investment

107%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,372	£6,468	£6,629	£6,795	£6,999	£33,263
Total Expenses	£5,085	£5,106	£5,133	£5,160	£5,191	£25,675
Profit Before Tax	£1,287	£1,362	£1,496	£1,635	£1,807	£7,587
Profit After Tax	£1,043	£1,103	£1,212	£1,324	£1,464	£6,146
Change In Property Value	£3,483	£3,604	£5,862	£6,747	£7,152	£26,848
Net Return	£4,525	£4,707	£7,074	£8,071	£8,616	£32,994
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	15%	15%	23%	26%	28%	107%

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