Flat
NE2
2 beds
1 bath
Glenthorn Road, Newcastle Upon Tyne NE2
North East, England · NE2
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£25,772
↗ 50%After 5 Years
Change In Property Value
£45,871
↗ 27%After 5 Years
Return On Investment
138%
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 | £16,320 | £16,565 | £16,979 | £17,403 | £17,925 | £85,193 |
| Total Expenses | £10,509 | £10,582 | £10,669 | £10,759 | £10,856 | £53,376 |
| Profit Before Tax | £5,811 | £5,983 | £6,309 | £6,645 | £7,069 | £31,817 |
| Profit After Tax | £4,707 | £4,846 | £5,111 | £5,382 | £5,726 | £25,772 |
| Change In Property Value | £5,950 | £6,158 | £10,016 | £11,527 | £12,219 | £45,871 |
| Net Return | £10,657 | £11,004 | £15,127 | £16,910 | £17,945 | £71,643 |
| Return From Rental Income (%) | 9% | 9% | 10% | 10% | 11% | 50% |
| Total Net Return (%) | 20% | 21% | 29% | 33% | 35% | 138% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change