Flat
NE15
3 beds
1 bath
Westmacott Street, Newcastle Upon Tyne NE15
Initial Investment
£53,800First YearProfit From Rental Income
£8,125
↗ 15%After 5 Years
Change In Property Value
£21,846
↗ 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 | £8,976 | £9,156 | £9,384 | £9,619 | £9,859 | £46,994 |
| Total Expenses | £7,262 | £7,326 | £7,392 | £7,459 | £7,526 | £36,964 |
| Profit Before Tax | £1,714 | £1,830 | £1,993 | £2,160 | £2,334 | £10,030 |
| Profit After Tax | £1,388 | £1,482 | £1,614 | £1,750 | £1,890 | £8,125 |
| Change In Property Value | £2,200 | £2,244 | £4,578 | £5,951 | £6,874 | £21,846 |
| Net Return | £3,588 | £3,726 | £6,192 | £7,701 | £8,764 | £29,971 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| 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