Flat
NE5
4 beds
3 baths
The Salisbury, Scholars Gardens, Newcastle Upon Tyne NE5
North East, England · NE5
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£48,309
↗ 38%After 5 Years
Change In Property Value
£106,582
↗ 27%After 5 Years
Return On Investment
122%
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 | £31,596 | £32,070 | £32,872 | £33,693 | £34,704 | £164,935 |
| Total Expenses | £20,831 | £20,925 | £21,048 | £21,174 | £21,318 | £105,295 |
| Profit Before Tax | £10,765 | £11,145 | £11,824 | £12,520 | £13,387 | £59,640 |
| Profit After Tax | £8,719 | £9,028 | £9,577 | £10,141 | £10,843 | £48,309 |
| Change In Property Value | £13,825 | £14,309 | £23,272 | £26,784 | £28,391 | £106,582 |
| Net Return | £22,544 | £23,337 | £32,850 | £36,925 | £39,235 | £154,891 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 38% |
| Total Net Return (%) | 18% | 18% | 26% | 29% | 31% | 122% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change