Flat NE3 2 beds 1 bath

Huntingdon Close, Newcastle Upon Tyne NE3

North East, England · NE3

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£21,264

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£59,362

↗ 27%After 5 Years

Return On Investment

120%

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	£17,100	£17,356	£17,790	£18,235	£18,782	£89,264
Total Expenses	£12,439	£12,510	£12,597	£12,685	£12,782	£63,012
Profit Before Tax	£4,662	£4,846	£5,194	£5,550	£6,000	£26,252
Profit After Tax	£3,776	£3,926	£4,207	£4,496	£4,860	£21,264
Change In Property Value	£7,700	£7,970	£12,962	£14,918	£15,813	£59,362
Net Return	£11,476	£11,895	£17,169	£19,414	£20,673	£80,626
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	17%	18%	26%	29%	31%	120%

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