Flat
NE5
2 beds
1 bath
Woodbrook Avenue, Newcastle Upon Tyne NE5
North East, England · NE5
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£11,825
↗ 26%After 5 Years
Change In Property Value
£40,474
↗ 27%After 5 Years
Return On Investment
114%
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 | £11,664 | £11,839 | £12,135 | £12,438 | £12,811 | £60,888 |
| Total Expenses | £9,118 | £9,181 | £9,254 | £9,328 | £9,408 | £46,288 |
| Profit Before Tax | £2,546 | £2,658 | £2,881 | £3,110 | £3,404 | £14,599 |
| Profit After Tax | £2,063 | £2,153 | £2,334 | £2,519 | £2,757 | £11,825 |
| Change In Property Value | £5,250 | £5,434 | £8,838 | £10,171 | £10,782 | £40,474 |
| Net Return | £7,313 | £7,587 | £11,171 | £12,691 | £13,538 | £52,300 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 16% | 16% | 24% | 28% | 29% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change