Flat NE15 3 beds 1 bath

Hartside, Lemington NE15

NE15

Initial Investment

First Year

£56,200First Year

Profit From Rental Income

After 5 Years

£3,978

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£22,839

↗ 20%After 5 Years

Return On Investment

48%

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	£8,100	£8,262	£8,469	£8,680	£8,897	£42,408
Total Expenses	£7,373	£7,435	£7,498	£7,563	£7,628	£37,497
Profit Before Tax	£727	£827	£970	£1,117	£1,269	£4,911
Profit After Tax	£589	£670	£786	£905	£1,028	£3,978
Change In Property Value	£2,300	£2,346	£4,786	£6,222	£7,186	£22,839
Net Return	£2,889	£3,016	£5,572	£7,126	£8,214	£26,817
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	5%	5%	10%	13%	15%	48%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years