Flat
NE4
3 beds
1 bath
Normount Road, Benwell, Newcastle Upon Tyne NE4
North East, England · NE4
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£20,806
↗ 35%After 5 Years
Change In Property Value
£52,616
↗ 27%After 5 Years
Return On Investment
123%
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 | £15,924 | £16,163 | £16,567 | £16,981 | £17,491 | £83,125 |
| Total Expenses | £11,329 | £11,399 | £11,482 | £11,568 | £11,661 | £57,439 |
| Profit Before Tax | £4,595 | £4,764 | £5,085 | £5,414 | £5,829 | £25,686 |
| Profit After Tax | £3,722 | £3,859 | £4,119 | £4,385 | £4,722 | £20,806 |
| Change In Property Value | £6,825 | £7,064 | £11,489 | £13,223 | £14,016 | £52,616 |
| Net Return | £10,547 | £10,923 | £15,607 | £17,608 | £18,738 | £73,423 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 18% | 18% | 26% | 30% | 31% | 123% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change