Flat
NE12
2 beds
1 bath
Garth Twentyfour, Killingworth, Newcastle Upon Tyne NE12
Initial Investment
£83,100First YearProfit From Rental Income
£17,170
↗ 21%After 5 Years
Change In Property Value
£33,763
↗ 20%After 5 Years
Return On Investment
61%
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 | £13,872 | £14,149 | £14,503 | £14,866 | £15,237 | £72,628 |
| Total Expenses | £10,132 | £10,206 | £10,284 | £10,364 | £10,444 | £51,430 |
| Profit Before Tax | £3,740 | £3,944 | £4,219 | £4,502 | £4,793 | £21,198 |
| Profit After Tax | £3,029 | £3,194 | £3,418 | £3,646 | £3,883 | £17,170 |
| Change In Property Value | £3,400 | £3,468 | £7,075 | £9,197 | £10,623 | £33,763 |
| Net Return | £6,429 | £6,662 | £10,492 | £12,843 | £14,505 | £50,933 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 8% | 8% | 13% | 15% | 17% | 61% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change