Flat
NE1
2 beds
2 baths
Waterloo House, Thornton Street, Newcastle Upon Tyne, Tyne And Wear NE1
North East, England · NE1
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£11,486
↗ 26%After 5 Years
Change In Property Value
£39,125
↗ 27%After 5 Years
Return On Investment
114%
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 | £13,920 | £14,129 | £14,482 | £14,844 | £15,289 | £72,664 |
| Total Expenses | £11,445 | £11,565 | £11,692 | £11,823 | £11,959 | £58,484 |
| Profit Before Tax | £2,475 | £2,564 | £2,790 | £3,021 | £3,330 | £14,180 |
| Profit After Tax | £2,005 | £2,077 | £2,260 | £2,447 | £2,698 | £11,486 |
| Change In Property Value | £5,075 | £5,253 | £8,543 | £9,832 | £10,422 | £39,125 |
| Net Return | £7,080 | £7,330 | £10,803 | £12,279 | £13,120 | £50,611 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 16% | 16% | 24% | 28% | 29% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change