Flat NE3 2 beds 1 bath

Stormont Green, Newcastle Upon Tyne NE3

North East, England · NE3

Initial Investment

First Year

£51,985First Year

Profit From Rental Income

After 5 Years

£14,511

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£45,857

↗ 27%After 5 Years

Return On Investment

116%

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	£13,212	£13,410	£13,745	£14,089	£14,512	£68,968
Total Expenses	£10,064	£10,130	£10,206	£10,285	£10,369	£51,054
Profit Before Tax	£3,148	£3,280	£3,539	£3,805	£4,142	£17,914
Profit After Tax	£2,550	£2,657	£2,867	£3,082	£3,355	£14,511
Change In Property Value	£5,948	£6,156	£10,013	£11,524	£12,216	£45,857
Net Return	£8,498	£8,814	£12,880	£14,606	£15,571	£60,368
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	16%	17%	25%	28%	30%	116%

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