Flat NE6 3 beds 1 bath

Byker Street, Newcastle Upon Tyne NE6

North East, England · NE6

Initial Investment

First Year

£30,850First Year

Profit From Rental Income

After 5 Years

£6,469

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£26,848

↗ 27%After 5 Years

Return On Investment

108%

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	£8,124	£8,246	£8,452	£8,663	£8,923	£42,408
Total Expenses	£6,760	£6,818	£6,882	£6,947	£7,015	£34,422
Profit Before Tax	£1,364	£1,428	£1,570	£1,716	£1,908	£7,986
Profit After Tax	£1,105	£1,156	£1,272	£1,390	£1,545	£6,469
Change In Property Value	£3,483	£3,604	£5,862	£6,747	£7,152	£26,848
Net Return	£4,587	£4,761	£7,134	£8,137	£8,697	£33,317
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	15%	15%	23%	26%	28%	108%

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