Flat
NE13
2 beds
1 bath
Hornsea Close, Wideopen, Newcastle Upon Tyne NE13
Initial Investment
£98,800First YearProfit From Rental Income
£18,762
↗ 19%After 5 Years
Change In Property Value
£39,721
↗ 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 | £15,552 | £15,863 | £16,260 | £16,666 | £17,083 | £81,424 |
| Total Expenses | £11,490 | £11,567 | £11,650 | £11,734 | £11,819 | £58,261 |
| Profit Before Tax | £4,062 | £4,296 | £4,610 | £4,932 | £5,264 | £23,163 |
| Profit After Tax | £3,290 | £3,480 | £3,734 | £3,995 | £4,264 | £18,762 |
| Change In Property Value | £4,000 | £4,080 | £8,323 | £10,820 | £12,497 | £39,721 |
| Net Return | £7,290 | £7,560 | £12,057 | £14,815 | £16,761 | £58,483 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| 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