Flat NE4 2 beds 1 bath

Eastgate Gardens, Elswick, Newcastle Upon Tyne NE4

North East, England · NE4

Initial Investment

First Year

£48,985First Year

Profit From Rental Income

After 5 Years

£13,149

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£43,159

↗ 27%After 5 Years

Return On Investment

115%

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	£12,432	£12,618	£12,934	£13,257	£13,655	£64,897
Total Expenses	£9,589	£9,654	£9,728	£9,805	£9,887	£48,663
Profit Before Tax	£2,843	£2,965	£3,206	£3,453	£3,768	£16,234
Profit After Tax	£2,303	£2,401	£2,597	£2,797	£3,052	£13,149
Change In Property Value	£5,598	£5,794	£9,424	£10,846	£11,497	£43,159
Net Return	£7,901	£8,196	£12,020	£13,643	£14,549	£56,308
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	16%	17%	25%	28%	30%	115%

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