Flat NE1 2 beds 2 baths

St. James Gate, Newcastle Upon Tyne NE1

North East, England · NE1

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£15,095

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£36,427

↗ 27%After 5 Years

Return On Investment

124%

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	£12,960	£13,154	£13,483	£13,820	£14,235	£67,653
Total Expenses	£9,615	£9,703	£9,799	£9,898	£10,003	£49,018
Profit Before Tax	£3,345	£3,452	£3,684	£3,922	£4,232	£18,635
Profit After Tax	£2,709	£2,796	£2,984	£3,177	£3,428	£15,095
Change In Property Value	£4,725	£4,890	£7,954	£9,154	£9,703	£36,427
Net Return	£7,434	£7,686	£10,938	£12,331	£13,132	£51,521
Return From Rental Income (%)	7%	7%	7%	8%	8%	36%
Total Net Return (%)	18%	19%	26%	30%	32%	124%

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