Flat NE5 3 beds 2 baths

Eshott Close, West Denton, Newcastle Upon Tyne, Tyne And Wear NE5

North East, England · NE5

Initial Investment

First Year

£32,500First Year

Profit From Rental Income

After 5 Years

£7,274

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£28,332

↗ 27%After 5 Years

Return On Investment

110%

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	£8,568	£8,697	£8,914	£9,137	£9,411	£44,726
Total Expenses	£7,023	£7,082	£7,146	£7,212	£7,282	£35,745
Profit Before Tax	£1,545	£1,615	£1,768	£1,924	£2,128	£8,981
Profit After Tax	£1,252	£1,308	£1,432	£1,559	£1,724	£7,274
Change In Property Value	£3,675	£3,804	£6,186	£7,120	£7,547	£28,332
Net Return	£4,927	£5,112	£7,618	£8,679	£9,271	£35,606
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	15%	16%	23%	27%	29%	110%

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