Flat
NE5
4 beds
1 bath
Northumbria Walk, West Denton, Newcastle Upon Tyne NE5
North East, England · NE5
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£8,024
↗ 24%After 5 Years
Change In Property Value
£29,681
↗ 27%After 5 Years
Return On Investment
111%
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 | £8,976 | £9,111 | £9,338 | £9,572 | £9,859 | £46,856 |
| Total Expenses | £7,262 | £7,321 | £7,387 | £7,454 | £7,526 | £36,950 |
| Profit Before Tax | £1,714 | £1,789 | £1,951 | £2,118 | £2,333 | £9,906 |
| Profit After Tax | £1,388 | £1,449 | £1,581 | £1,715 | £1,890 | £8,024 |
| Change In Property Value | £3,850 | £3,985 | £6,481 | £7,459 | £7,906 | £29,681 |
| Net Return | £5,238 | £5,434 | £8,062 | £9,174 | £9,797 | £37,705 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 15% | 16% | 24% | 27% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change