Flat
NE12
2 beds
1 bath
Ashwood Close, Forest Hall, Newcastle Upon Tyne NE12
Initial Investment
£78,100First YearProfit From Rental Income
£24,304
↗ 31%After 5 Years
Change In Property Value
£31,777
↗ 20%After 5 Years
Return On Investment
72%
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 | £15,360 | £15,667 | £16,059 | £16,460 | £16,872 | £80,418 |
| Total Expenses | £9,920 | £9,998 | £10,080 | £10,165 | £10,250 | £50,413 |
| Profit Before Tax | £5,440 | £5,670 | £5,978 | £6,295 | £6,622 | £30,005 |
| Profit After Tax | £4,406 | £4,592 | £4,843 | £5,099 | £5,364 | £24,304 |
| Change In Property Value | £3,200 | £3,264 | £6,659 | £8,656 | £9,998 | £31,777 |
| Net Return | £7,606 | £7,856 | £11,501 | £13,755 | £15,362 | £56,081 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 10% | 10% | 15% | 18% | 20% | 72% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change