Flat NE5 3 beds 2 baths

Alnmouth Court, Newcastle Upon Tyne NE5

North East, England · NE5

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£8,732

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£51,267

↗ 27%After 5 Years

Return On Investment

103%

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	£12,540	£12,728	£13,046	£13,372	£13,774	£65,461
Total Expenses	£10,792	£10,857	£10,932	£11,008	£11,091	£54,681
Profit Before Tax	£1,748	£1,871	£2,114	£2,364	£2,683	£10,780
Profit After Tax	£1,416	£1,516	£1,713	£1,915	£2,173	£8,732
Change In Property Value	£6,650	£6,883	£11,194	£12,884	£13,657	£51,267
Net Return	£8,066	£8,398	£12,907	£14,799	£15,829	£59,999
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	14%	14%	22%	26%	27%	103%

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