Flat NE6 2 beds 0 baths

Westbury Avenue, Walker, Newcastle Upon Tyne NE6

North East, England · NE6

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£14,767

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£41,823

↗ 27%After 5 Years

Return On Investment

119%

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	£12,648	£12,838	£13,159	£13,488	£13,892	£66,024
Total Expenses	£9,414	£9,479	£9,554	£9,631	£9,714	£47,794
Profit Before Tax	£3,234	£3,358	£3,604	£3,856	£4,178	£18,230
Profit After Tax	£2,619	£2,720	£2,919	£3,124	£3,384	£14,767
Change In Property Value	£5,425	£5,615	£9,132	£10,510	£11,141	£41,823
Net Return	£8,044	£8,335	£12,052	£13,634	£14,525	£56,590
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	17%	18%	25%	29%	31%	119%

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