Flat NE5 2 beds 1 bath

Haydon Place, Slatyford NE5

North East, England · NE5

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£10,271

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£33,728

↗ 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	£10,200	£10,353	£10,612	£10,877	£11,203	£53,245
Total Expenses	£7,979	£8,041	£8,110	£8,180	£8,255	£40,565
Profit Before Tax	£2,221	£2,312	£2,502	£2,697	£2,948	£12,681
Profit After Tax	£1,799	£1,873	£2,027	£2,185	£2,388	£10,271
Change In Property Value	£4,375	£4,528	£7,365	£8,476	£8,985	£33,728
Net Return	£6,174	£6,401	£9,392	£10,661	£11,373	£44,000
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	16%	17%	24%	28%	30%	114%

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