Flat NE2 2 beds 1 bath

Hunters Road, Spital Tongues, Newcastle Upon Tyne NE2

North East, England · NE2

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£18,513

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£48,569

↗ 27%After 5 Years

Return On Investment

122%

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	£14,688	£14,908	£15,281	£15,663	£16,133	£76,673
Total Expenses	£10,610	£10,678	£10,759	£10,841	£10,930	£53,818
Profit Before Tax	£4,078	£4,230	£4,522	£4,822	£5,203	£22,855
Profit After Tax	£3,303	£3,426	£3,663	£3,906	£4,214	£18,513
Change In Property Value	£6,300	£6,521	£10,605	£12,206	£12,938	£48,569
Net Return	£9,603	£9,947	£14,268	£16,112	£17,152	£67,082
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	17%	18%	26%	29%	31%	122%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change