Flat
NE12
4 beds
1 bath
Rowanberry Road, Newcastle Upon Tyne NE12
Initial Investment
£90,775First YearProfit From Rental Income
£16,730
↗ 18%After 5 Years
Change In Property Value
£36,742
↗ 20%After 5 Years
Return On Investment
59%
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 | £14,388 | £14,676 | £15,043 | £15,419 | £15,804 | £75,329 |
| Total Expenses | £10,779 | £10,853 | £10,933 | £11,015 | £11,096 | £54,676 |
| Profit Before Tax | £3,609 | £3,822 | £4,110 | £4,404 | £4,708 | £20,654 |
| Profit After Tax | £2,924 | £3,096 | £3,329 | £3,567 | £3,814 | £16,730 |
| Change In Property Value | £3,700 | £3,774 | £7,699 | £10,009 | £11,560 | £36,742 |
| Net Return | £6,624 | £6,870 | £11,028 | £13,576 | £15,374 | £53,471 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 7% | 8% | 12% | 15% | 17% | 59% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change