Flat
NE23
2 beds
1 bath
Fern Drive, Dudley, Cramlington NE23
Initial Investment
£65,800First YearProfit From Rental Income
£9,924
↗ 15%After 5 Years
Change In Property Value
£26,811
↗ 20%After 5 Years
Return On Investment
56%
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 | £10,500 | £10,710 | £10,978 | £11,252 | £11,533 | £54,973 |
| Total Expenses | £8,406 | £8,473 | £8,543 | £8,614 | £8,685 | £42,721 |
| Profit Before Tax | £2,094 | £2,237 | £2,435 | £2,638 | £2,849 | £12,252 |
| Profit After Tax | £1,696 | £1,812 | £1,972 | £2,137 | £2,307 | £9,924 |
| Change In Property Value | £2,700 | £2,754 | £5,618 | £7,304 | £8,436 | £26,811 |
| Net Return | £4,396 | £4,566 | £7,590 | £9,440 | £10,743 | £36,736 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 7% | 7% | 12% | 14% | 16% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change