Flat NE5 0 beds 0 baths

The Sandway Scholars Gardens, Newcastle Upon Tyne, Tyne And Wear NE5

North East, England · NE5

Initial Investment

First Year

£125,000First Year

Profit From Rental Income

After 5 Years

£47,605

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£105,233

↗ 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	£31,200	£31,668	£32,460	£33,271	£34,269	£162,868
Total Expenses	£20,593	£20,686	£20,808	£20,933	£21,076	£104,096
Profit Before Tax	£10,607	£10,982	£11,652	£12,338	£13,194	£58,772
Profit After Tax	£8,591	£8,895	£9,438	£9,994	£10,687	£47,605
Change In Property Value	£13,650	£14,128	£22,978	£26,445	£28,032	£105,233
Net Return	£22,241	£23,023	£32,416	£36,439	£38,719	£152,838
Return From Rental Income (%)	7%	7%	8%	8%	9%	38%
Total Net Return (%)	18%	18%	26%	29%	31%	122%

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