Flat NE3 3 beds 1 bath

High Meadows, Newcastle Upon Tyne NE3

North East, England · NE3

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£10,464

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£37,776

↗ 27%After 5 Years

Return On Investment

112%

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	£10,884	£11,047	£11,323	£11,607	£11,955	£56,816
Total Expenses	£8,643	£8,705	£8,776	£8,848	£8,925	£43,897
Profit Before Tax	£2,241	£2,342	£2,548	£2,759	£3,029	£12,919
Profit After Tax	£1,815	£1,897	£2,064	£2,234	£2,454	£10,464
Change In Property Value	£4,900	£5,072	£8,248	£9,493	£10,063	£37,776
Net Return	£6,715	£6,969	£10,312	£11,728	£12,516	£48,240
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	16%	16%	24%	27%	29%	112%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change