Flat NE6 4 beds 2 baths

"The Devoke" at Hartford Street, Heaton, Newcastle Upon Tyne NE6

North East, England · NE6

Initial Investment

First Year

£124,997First Year

Profit From Rental Income

After 5 Years

£44,272

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£105,232

↗ 27%After 5 Years

Return On Investment

120%

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	£30,324	£30,779	£31,548	£32,337	£33,307	£158,295
Total Expenses	£20,505	£20,597	£20,717	£20,840	£20,979	£103,638
Profit Before Tax	£9,819	£10,182	£10,831	£11,497	£12,328	£54,657
Profit After Tax	£7,953	£8,247	£8,774	£9,313	£9,986	£44,272
Change In Property Value	£13,650	£14,128	£22,977	£26,445	£28,032	£105,232
Net Return	£21,603	£22,375	£31,751	£35,758	£38,017	£149,504
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	17%	18%	25%	29%	30%	120%

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