Flat
NE5
3 beds
1 bath
Links Walk, Newcastle Upon Tyne, Tyne And Wear NE5
North East, England · NE5
View property listing
Initial Investment
£38,485First YearProfit From Rental Income
£10,279
↗ 27%After 5 Years
Change In Property Value
£33,715
↗ 27%After 5 Years
Return On Investment
114%
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 | £10,200 | £10,353 | £10,612 | £10,877 | £11,203 | £53,245 |
| Total Expenses | £7,977 | £8,039 | £8,108 | £8,178 | £8,253 | £40,555 |
| Profit Before Tax | £2,223 | £2,314 | £2,504 | £2,699 | £2,950 | £12,691 |
| Profit After Tax | £1,800 | £1,875 | £2,028 | £2,186 | £2,390 | £10,279 |
| Change In Property Value | £4,373 | £4,526 | £7,362 | £8,473 | £8,981 | £33,715 |
| Net Return | £6,174 | £6,401 | £9,390 | £10,659 | £11,371 | £43,994 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 16% | 17% | 24% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change