Flat
NE12
2 beds
1 bath
Mount Close, Killingworth, Newcastle Upon Tyne NE12
Initial Investment
£73,097First YearProfit From Rental Income
£14,156
↗ 19%After 5 Years
Change In Property Value
£29,789
↗ 20%After 5 Years
Return On Investment
60%
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 | £12,240 | £12,485 | £12,797 | £13,117 | £13,445 | £64,083 |
| Total Expenses | £9,175 | £9,246 | £9,320 | £9,396 | £9,471 | £46,607 |
| Profit Before Tax | £3,065 | £3,239 | £3,477 | £3,721 | £3,974 | £17,476 |
| Profit After Tax | £2,483 | £2,624 | £2,817 | £3,014 | £3,219 | £14,156 |
| Change In Property Value | £3,000 | £3,060 | £6,242 | £8,115 | £9,373 | £29,789 |
| Net Return | £5,483 | £5,684 | £9,059 | £11,129 | £12,591 | £43,945 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 8% | 8% | 12% | 15% | 17% | 60% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change