Semi Detached
NE6
4 beds
1 bath
Craythorne Gardens, Heaton, Newcastle Upon Tyne NE6
North East, England · NE6
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£19,116
↗ 26%After 5 Years
Change In Property Value
£66,108
↗ 27%After 5 Years
Return On Investment
114%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,924 | £16,163 | £16,567 | £16,981 | £17,491 | £83,125 |
| Total Expenses | £11,813 | £11,848 | £11,899 | £11,952 | £12,013 | £59,525 |
| Profit Before Tax | £4,111 | £4,315 | £4,668 | £5,029 | £5,477 | £23,600 |
| Profit After Tax | £3,330 | £3,495 | £3,781 | £4,074 | £4,437 | £19,116 |
| Change In Property Value | £8,575 | £8,875 | £14,435 | £16,613 | £17,610 | £66,108 |
| Net Return | £11,905 | £12,370 | £18,216 | £20,687 | £22,046 | £85,224 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 16% | 17% | 24% | 28% | 30% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change