Flat NE1 1 bed 1 bath

Pandongate House, City Road, Newcastle Upon Tyne NE1

North East, England · NE1

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£20,428

↗ 51%After 5 Years

Change In Property Value

After 5 Years

£35,078

↗ 27%After 5 Years

Return On Investment

139%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,480	£12,667	£12,984	£13,308	£13,708	£65,147
Total Expenses	£7,866	£7,918	£7,981	£8,046	£8,117	£39,927
Profit Before Tax	£4,614	£4,749	£5,003	£5,263	£5,591	£25,220
Profit After Tax	£3,738	£3,847	£4,052	£4,263	£4,529	£20,428
Change In Property Value	£4,550	£4,709	£7,659	£8,815	£9,344	£35,078
Net Return	£8,288	£8,556	£11,712	£13,078	£13,873	£55,506
Return From Rental Income (%)	9%	10%	10%	11%	11%	51%
Total Net Return (%)	21%	21%	29%	33%	35%	139%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change