Flat NE5 4 beds 2 baths

The Johnstone, Scholars Gardens, Chapel Park, Newcastle NE5

North East, England · NE5

Initial Investment

First Year

£138,650First Year

Profit From Rental Income

After 5 Years

£53,212

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£115,756

↗ 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	£34,320	£34,835	£35,706	£36,598	£37,696	£179,155
Total Expenses	£22,453	£22,550	£22,680	£22,813	£22,966	£113,462
Profit Before Tax	£11,867	£12,285	£13,026	£13,785	£14,731	£65,693
Profit After Tax	£9,613	£9,951	£10,551	£11,166	£11,932	£53,212
Change In Property Value	£15,015	£15,541	£25,276	£29,090	£30,835	£115,756
Net Return	£24,628	£25,491	£35,826	£40,256	£42,767	£168,968
Return From Rental Income (%)	7%	7%	8%	8%	9%	38%
Total Net Return (%)	18%	18%	26%	29%	31%	122%

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