Flat
NE4
6 beds
2 baths
Newminister Road, Fenham NE4
North East, England · NE4
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£34,129
↗ 35%After 5 Years
Change In Property Value
£84,996
↗ 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 | £24,492 | £24,859 | £25,481 | £26,118 | £26,901 | £127,852 |
| Total Expenses | £16,947 | £17,030 | £17,135 | £17,242 | £17,363 | £85,717 |
| Profit Before Tax | £7,545 | £7,830 | £8,346 | £8,876 | £9,538 | £42,135 |
| Profit After Tax | £6,112 | £6,342 | £6,760 | £7,189 | £7,726 | £34,129 |
| Change In Property Value | £11,025 | £11,411 | £18,559 | £21,360 | £22,641 | £84,996 |
| Net Return | £17,137 | £17,753 | £25,319 | £28,549 | £30,367 | £119,125 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 17% | 18% | 26% | 29% | 31% | 121% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change