Flat NE5 3 beds 1 bath

Westacre Gardens, Newcastle Upon Tyne NE5

North East, England · NE5

Initial Investment

First Year

£51,700First Year

Profit From Rental Income

After 5 Years

£14,389

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£45,601

↗ 27%After 5 Years

Return On Investment

116%

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	£13,140	£13,337	£13,671	£14,012	£14,433	£68,593
Total Expenses	£10,019	£10,085	£10,161	£10,239	£10,324	£50,828
Profit Before Tax	£3,121	£3,252	£3,509	£3,773	£4,109	£17,765
Profit After Tax	£2,528	£2,634	£2,843	£3,056	£3,328	£14,389
Change In Property Value	£5,915	£6,122	£9,957	£11,460	£12,147	£45,601
Net Return	£8,443	£8,756	£12,800	£14,516	£15,475	£59,990
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	16%	17%	25%	28%	30%	116%

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