Flat
NE23
2 beds
1 bath
Kirklands, Burradon, Cramlington NE23
Initial Investment
£75,600First YearProfit From Rental Income
£12,619
↗ 17%After 5 Years
Change In Property Value
£30,783
↗ 20%After 5 Years
Return On Investment
57%
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 | £12,048 | £12,289 | £12,596 | £12,911 | £13,234 | £63,078 |
| Total Expenses | £9,354 | £9,425 | £9,498 | £9,574 | £9,648 | £47,499 |
| Profit Before Tax | £2,694 | £2,864 | £3,098 | £3,338 | £3,585 | £15,579 |
| Profit After Tax | £2,182 | £2,320 | £2,509 | £2,703 | £2,904 | £12,619 |
| Change In Property Value | £3,100 | £3,162 | £6,450 | £8,386 | £9,685 | £30,783 |
| Net Return | £5,282 | £5,482 | £8,960 | £11,089 | £12,590 | £43,402 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 7% | 7% | 12% | 15% | 17% | 57% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change