Flat NE1 1 bed 1 bath

St Anns Quay, Quayside NE1

North East, England · NE1

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£9,890

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£26,983

↗ 27%After 5 Years

Return On Investment

119%

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	£9,600	£9,744	£9,988	£10,237	£10,544	£50,113
Total Expenses	£7,428	£7,499	£7,577	£7,657	£7,741	£37,903
Profit Before Tax	£2,173	£2,245	£2,410	£2,580	£2,803	£12,210
Profit After Tax	£1,760	£1,818	£1,952	£2,090	£2,271	£9,890
Change In Property Value	£3,500	£3,623	£5,892	£6,781	£7,188	£26,983
Net Return	£5,260	£5,441	£7,844	£8,871	£9,458	£36,873
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	17%	18%	25%	29%	31%	119%

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