Flat
NE6
2 beds
1 bath
Broomfield Avenue, Newcastle Upon Tyne NE6
North East, England · NE6
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£28,026
↗ 34%After 5 Years
Change In Property Value
£72,854
↗ 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 | £20,988 | £21,303 | £21,835 | £22,381 | £23,053 | £109,560 |
| Total Expenses | £14,811 | £14,889 | £14,985 | £15,083 | £15,193 | £74,961 |
| Profit Before Tax | £6,177 | £6,414 | £6,851 | £7,298 | £7,860 | £34,600 |
| Profit After Tax | £5,003 | £5,196 | £5,549 | £5,911 | £6,366 | £28,026 |
| Change In Property Value | £9,450 | £9,781 | £15,908 | £18,308 | £19,407 | £72,854 |
| Net Return | £14,453 | £14,976 | £21,457 | £24,220 | £25,773 | £100,879 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| 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