Flat
NE23
2 beds
1 bath
Means Drive, Cramlington NE23
Initial Investment
£46,600First YearProfit From Rental Income
£5,863
↗ 13%After 5 Years
Change In Property Value
£18,867
↗ 20%After 5 Years
Return On Investment
53%
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 | £7,752 | £7,907 | £8,105 | £8,307 | £8,515 | £40,586 |
| Total Expenses | £6,544 | £6,606 | £6,669 | £6,733 | £6,796 | £33,348 |
| Profit Before Tax | £1,208 | £1,301 | £1,436 | £1,575 | £1,719 | £7,239 |
| Profit After Tax | £978 | £1,054 | £1,163 | £1,275 | £1,392 | £5,863 |
| Change In Property Value | £1,900 | £1,938 | £3,954 | £5,140 | £5,936 | £18,867 |
| Net Return | £2,878 | £2,992 | £5,117 | £6,415 | £7,329 | £24,731 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 6% | 6% | 11% | 14% | 16% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change