Flat
NE15
3 beds
1 bath
Waverley Crescent, Lemington NE15
Initial Investment
£68,200First YearProfit From Rental Income
£10,586
↗ 16%After 5 Years
Change In Property Value
£27,804
↗ 20%After 5 Years
Return On Investment
56%
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 | £10,884 | £11,102 | £11,379 | £11,664 | £11,955 | £56,984 |
| Total Expenses | £8,643 | £8,711 | £8,781 | £8,854 | £8,926 | £43,914 |
| Profit Before Tax | £2,241 | £2,391 | £2,598 | £2,810 | £3,030 | £13,070 |
| Profit After Tax | £1,815 | £1,937 | £2,104 | £2,276 | £2,454 | £10,586 |
| Change In Property Value | £2,800 | £2,856 | £5,826 | £7,574 | £8,748 | £27,804 |
| Net Return | £4,615 | £4,793 | £7,930 | £9,850 | £11,202 | £38,391 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 7% | 7% | 12% | 14% | 16% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change