Flat
NE12
3 beds
1 bath
Cranham Close, Newcastle Upon Tyne NE12
Initial Investment
£173,150First YearProfit From Rental Income
£50,723
↗ 29%After 5 Years
Change In Property Value
£63,553
↗ 20%After 5 Years
Return On Investment
66%
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 | £30,720 | £31,334 | £32,118 | £32,921 | £33,744 | £160,837 |
| Total Expenses | £19,340 | £19,484 | £19,639 | £19,797 | £19,956 | £98,215 |
| Profit Before Tax | £11,380 | £11,851 | £12,479 | £13,123 | £13,788 | £62,621 |
| Profit After Tax | £9,218 | £9,599 | £10,108 | £10,630 | £11,168 | £50,723 |
| Change In Property Value | £6,400 | £6,528 | £13,317 | £17,312 | £19,996 | £63,553 |
| Net Return | £15,618 | £16,127 | £23,425 | £27,942 | £31,164 | £114,276 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 9% | 9% | 14% | 16% | 18% | 66% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change