Flat
NE5
3 beds
2 baths
Broadfield Meadows, Callerton NE5
North East, England · NE5
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£23,987
↗ 33%After 5 Years
Change In Property Value
£64,759
↗ 27%After 5 Years
Return On Investment
122%
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 | £18,660 | £18,940 | £19,413 | £19,899 | £20,496 | £97,408 |
| Total Expenses | £13,388 | £13,462 | £13,552 | £13,645 | £13,747 | £67,794 |
| Profit Before Tax | £5,272 | £5,478 | £5,861 | £6,254 | £6,749 | £29,614 |
| Profit After Tax | £4,270 | £4,437 | £4,747 | £5,066 | £5,466 | £23,987 |
| Change In Property Value | £8,400 | £8,694 | £14,140 | £16,274 | £17,250 | £64,759 |
| Net Return | £12,670 | £13,131 | £18,888 | £21,340 | £22,717 | £88,746 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 17% | 18% | 26% | 29% | 31% | 122% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change