Flat
NE3
2 beds
1 bath
High Meadows, Newcastle Upon Tyne, Tyne And Wear NE3
North East, England · NE3
View property listing
Initial Investment
£30,985First YearProfit From Rental Income
£6,533
↗ 21%After 5 Years
Change In Property Value
£26,969
↗ 27%After 5 Years
Return On Investment
108%
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 | £8,160 | £8,282 | £8,489 | £8,702 | £8,963 | £42,596 |
| Total Expenses | £6,782 | £6,840 | £6,903 | £6,969 | £7,037 | £34,530 |
| Profit Before Tax | £1,378 | £1,443 | £1,586 | £1,733 | £1,925 | £8,066 |
| Profit After Tax | £1,117 | £1,169 | £1,285 | £1,404 | £1,560 | £6,533 |
| Change In Property Value | £3,498 | £3,621 | £5,889 | £6,777 | £7,184 | £26,969 |
| Net Return | £4,615 | £4,789 | £7,173 | £8,181 | £8,744 | £33,503 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 15% | 15% | 23% | 26% | 28% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change