Flat
NE6
3 beds
1 bath
Eastfield Avenue, Newcastle Upon Tyne NE6
North East, England · NE6
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£9,522
↗ 26%After 5 Years
Change In Property Value
£32,379
↗ 27%After 5 Years
Return On Investment
113%
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 | £9,792 | £9,939 | £10,187 | £10,442 | £10,755 | £51,116 |
| Total Expenses | £7,740 | £7,801 | £7,869 | £7,938 | £8,012 | £39,360 |
| Profit Before Tax | £2,052 | £2,138 | £2,319 | £2,504 | £2,743 | £11,756 |
| Profit After Tax | £1,662 | £1,732 | £1,878 | £2,028 | £2,222 | £9,522 |
| Change In Property Value | £4,200 | £4,347 | £7,070 | £8,137 | £8,625 | £32,379 |
| Net Return | £5,862 | £6,079 | £8,948 | £10,165 | £10,847 | £41,902 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 16% | 16% | 24% | 27% | 29% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change