Flat
NE3
4 beds
2 baths
Belsay Gardens, Fawdon, Newcastle Upon Tyne NE3
North East, England · NE3
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£37,510
↗ 35%After 5 Years
Change In Property Value
£91,742
↗ 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 | £26,436 | £26,833 | £27,503 | £28,191 | £29,037 | £138,000 |
| Total Expenses | £18,133 | £18,219 | £18,329 | £18,441 | £18,569 | £91,691 |
| Profit Before Tax | £8,303 | £8,614 | £9,175 | £9,750 | £10,468 | £46,309 |
| Profit After Tax | £6,725 | £6,977 | £7,431 | £7,897 | £8,479 | £37,510 |
| Change In Property Value | £11,900 | £12,317 | £20,032 | £23,055 | £24,438 | £91,742 |
| Net Return | £18,625 | £19,294 | £27,463 | £30,952 | £32,917 | £129,252 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 17% | 18% | 26% | 29% | 31% | 120% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change