Flat
NE15
2 beds
1 bath
Northumberland Road, Lemington, Newcastle Upon Tyne, Tyne And Wear NE15
Initial Investment
£65,800First YearProfit From Rental Income
£11,894
↗ 18%After 5 Years
Change In Property Value
£26,811
↗ 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 | £11,016 | £11,236 | £11,517 | £11,805 | £12,100 | £57,675 |
| Total Expenses | £8,458 | £8,526 | £8,597 | £8,669 | £8,742 | £42,991 |
| Profit Before Tax | £2,558 | £2,711 | £2,920 | £3,136 | £3,359 | £14,684 |
| Profit After Tax | £2,072 | £2,196 | £2,366 | £2,540 | £2,721 | £11,894 |
| Change In Property Value | £2,700 | £2,754 | £5,618 | £7,304 | £8,436 | £26,811 |
| Net Return | £4,772 | £4,950 | £7,984 | £9,844 | £11,156 | £38,705 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| 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