Flat
NE3
3 beds
1 bath
Kinross Drive, Newcastle Upon Tyne, Tyne And Wear NE3
North East, England · NE3
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£9,103
↗ 23%After 5 Years
Change In Property Value
£35,078
↗ 27%After 5 Years
Return On Investment
110%
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 | £10,104 | £10,256 | £10,512 | £10,775 | £11,098 | £52,744 |
| Total Expenses | £8,168 | £8,229 | £8,298 | £8,368 | £8,443 | £41,506 |
| Profit Before Tax | £1,936 | £2,026 | £2,214 | £2,407 | £2,655 | £11,238 |
| Profit After Tax | £1,568 | £1,641 | £1,793 | £1,949 | £2,151 | £9,103 |
| Change In Property Value | £4,550 | £4,709 | £7,659 | £8,815 | £9,344 | £35,078 |
| Net Return | £6,118 | £6,351 | £9,453 | £10,765 | £11,495 | £44,180 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 15% | 16% | 24% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change