Flat NE4 2 beds 1 bath

Amelia Close, Newcastle Upon Tyne NE4

North East, England · NE4

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£6,525

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£26,983

↗ 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	£6,784	£6,842	£6,905	£6,970	£7,039	£34,540
Profit Before Tax	£1,377	£1,441	£1,584	£1,731	£1,923	£8,056
Profit After Tax	£1,115	£1,167	£1,283	£1,402	£1,558	£6,525
Change In Property Value	£3,500	£3,623	£5,892	£6,781	£7,188	£26,983
Net Return	£4,615	£4,789	£7,175	£8,183	£8,746	£33,508
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	15%	15%	23%	26%	28%	108%

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