Flat
NE15
3 beds
1 bath
Jedburgh Gardens, Newcastle Upon Tyne NE15
Initial Investment
£112,175First YearProfit From Rental Income
£22,165
↗ 20%After 5 Years
Change In Property Value
£44,686
↗ 20%After 5 Years
Return On Investment
60%
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 | £17,496 | £17,846 | £18,292 | £18,749 | £19,218 | £91,601 |
| Total Expenses | £12,676 | £12,757 | £12,845 | £12,935 | £13,024 | £64,238 |
| Profit Before Tax | £4,820 | £5,088 | £5,447 | £5,815 | £6,194 | £27,364 |
| Profit After Tax | £3,904 | £4,122 | £4,412 | £4,710 | £5,017 | £22,165 |
| Change In Property Value | £4,500 | £4,590 | £9,364 | £12,173 | £14,059 | £44,686 |
| Net Return | £8,404 | £8,712 | £13,776 | £16,883 | £19,077 | £66,850 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 20% |
| Total Net Return (%) | 7% | 8% | 12% | 15% | 17% | 60% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change