Flat
NE15
4 beds
1 bath
Loraine Terrace, Newcastle Upon Tyne, Tyne And Wear NE15
Initial Investment
£98,800First YearProfit From Rental Income
£21,739
↗ 22%After 5 Years
Change In Property Value
£39,721
↗ 20%After 5 Years
Return On Investment
62%
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 | £16,332 | £16,659 | £17,075 | £17,502 | £17,940 | £85,507 |
| Total Expenses | £11,568 | £11,647 | £11,731 | £11,818 | £11,904 | £58,669 |
| Profit Before Tax | £4,764 | £5,012 | £5,344 | £5,684 | £6,035 | £26,838 |
| Profit After Tax | £3,859 | £4,060 | £4,328 | £4,604 | £4,888 | £21,739 |
| Change In Property Value | £4,000 | £4,080 | £8,323 | £10,820 | £12,497 | £39,721 |
| Net Return | £7,859 | £8,140 | £12,652 | £15,424 | £17,386 | £61,460 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 8% | 8% | 13% | 16% | 18% | 62% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change