Flat
NE1
2 beds
2 baths
Citygate, Bath Lane, Newcastle Upon Tyne, Tyne And Wear NE1
North East, England · NE1
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£6,493
↗ 13%After 5 Years
Change In Property Value
£44,522
↗ 27%After 5 Years
Return On Investment
101%
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 | £10,896 | £11,059 | £11,336 | £11,619 | £11,968 | £56,879 |
| Total Expenses | £9,636 | £9,698 | £9,769 | £9,841 | £9,919 | £48,863 |
| Profit Before Tax | £1,260 | £1,361 | £1,567 | £1,778 | £2,049 | £8,016 |
| Profit After Tax | £1,021 | £1,103 | £1,269 | £1,440 | £1,660 | £6,493 |
| Change In Property Value | £5,775 | £5,977 | £9,721 | £11,188 | £11,860 | £44,522 |
| Net Return | £6,796 | £7,080 | £10,991 | £12,629 | £13,520 | £51,014 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 13% | 14% | 22% | 25% | 27% | 101% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change