Flat NE1 2 beds 1 bath

St. James Gate, Newcastle Upon Tyne NE1

North East, England · NE1

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£20,191

↗ 47%After 5 Years

Change In Property Value

After 5 Years

£37,776

↗ 27%After 5 Years

Return On Investment

135%

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	£13,440	£13,642	£13,983	£14,332	£14,762	£70,159
Total Expenses	£8,899	£8,965	£9,042	£9,121	£9,206	£45,232
Profit Before Tax	£4,542	£4,677	£4,941	£5,212	£5,556	£24,927
Profit After Tax	£3,679	£3,788	£4,002	£4,221	£4,500	£20,191
Change In Property Value	£4,900	£5,072	£8,248	£9,493	£10,063	£37,776
Net Return	£8,579	£8,860	£12,251	£13,715	£14,563	£57,967
Return From Rental Income (%)	9%	9%	9%	10%	10%	47%
Total Net Return (%)	20%	21%	28%	32%	34%	135%

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