Flat NE3 3 beds 1 bath

Links Green Walk, Gosforth, Tyne And Wear NE3

North East, England · NE3

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£19,308

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£49,918

↗ 27%After 5 Years

Return On Investment

123%

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	£15,108	£15,335	£15,718	£16,111	£16,594	£78,866
Total Expenses	£10,851	£10,919	£11,001	£11,084	£11,175	£55,029
Profit Before Tax	£4,257	£4,415	£4,717	£5,027	£5,419	£23,837
Profit After Tax	£3,448	£3,576	£3,821	£4,072	£4,390	£19,308
Change In Property Value	£6,475	£6,702	£10,900	£12,545	£13,297	£49,918
Net Return	£9,923	£10,278	£14,721	£16,617	£17,687	£69,226
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	18%	18%	26%	29%	31%	123%

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