Flat NE3 3 beds 1 bath

Courtney Court, Kingston Park NE3

North East, England · NE3

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£17,014

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£45,871

↗ 27%After 5 Years

Return On Investment

121%

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	£13,872	£14,080	£14,432	£14,793	£15,237	£72,414
Total Expenses	£10,132	£10,199	£10,277	£10,357	£10,444	£51,408
Profit Before Tax	£3,740	£3,881	£4,155	£4,436	£4,793	£21,005
Profit After Tax	£3,029	£3,144	£3,366	£3,593	£3,882	£17,014
Change In Property Value	£5,950	£6,158	£10,016	£11,527	£12,219	£45,871
Net Return	£8,979	£9,302	£13,382	£15,121	£16,101	£62,885
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	17%	18%	26%	29%	31%	121%

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