Flat
NE5
2 beds
1 bath
Buxton Green, Newbiggin Hall NE5
North East, England · NE5
View property listing
Initial Investment
£34,600First YearProfit From Rental Income
£8,342
↗ 24%After 5 Years
Change In Property Value
£30,221
↗ 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 | £9,144 | £9,281 | £9,513 | £9,751 | £10,044 | £47,733 |
| Total Expenses | £7,358 | £7,418 | £7,484 | £7,552 | £7,623 | £37,435 |
| Profit Before Tax | £1,786 | £1,863 | £2,029 | £2,199 | £2,420 | £10,298 |
| Profit After Tax | £1,447 | £1,509 | £1,644 | £1,782 | £1,960 | £8,342 |
| Change In Property Value | £3,920 | £4,057 | £6,599 | £7,595 | £8,050 | £30,221 |
| Net Return | £5,367 | £5,567 | £8,242 | £9,376 | £10,011 | £38,562 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 16% | 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