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

£128,497First Year

Profit From Rental Income

After 5 Years

£32,570

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£107,930

↗ 27%After 5 Years

Return On Investment

109%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,004	£26,394	£27,054	£27,730	£28,562	£135,744
Total Expenses	£18,970	£19,021	£19,097	£19,176	£19,270	£95,534
Profit Before Tax	£7,034	£7,373	£7,956	£8,554	£9,292	£40,210
Profit After Tax	£5,697	£5,972	£6,445	£6,929	£7,527	£32,570
Change In Property Value	£14,000	£14,490	£23,567	£27,123	£28,750	£107,930
Net Return	£19,697	£20,462	£30,011	£34,052	£36,277	£140,500
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	15%	16%	23%	27%	28%	109%

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