Flat NE5 3 beds 1 bath

Silver Lonnen, Newcastle Upon Tyne, Tyne And Wear NE5

North East, England · NE5

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£7,397

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£47,220

↗ 27%After 5 Years

Return On Investment

102%

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	£11,556	£11,729	£12,023	£12,323	£12,693	£60,324
Total Expenses	£10,099	£10,162	£10,234	£10,308	£10,388	£51,191
Profit Before Tax	£1,457	£1,567	£1,788	£2,015	£2,305	£9,133
Profit After Tax	£1,180	£1,269	£1,448	£1,632	£1,867	£7,397
Change In Property Value	£6,125	£6,339	£10,311	£11,866	£12,578	£47,220
Net Return	£7,305	£7,609	£11,759	£13,499	£14,445	£54,617
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	14%	14%	22%	25%	27%	102%

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