Flat NE6 5 beds 2 baths

Lesbury Road, Heaton NE6

North East, England · NE6

Initial Investment

First Year

£196,750First Year

Profit From Rental Income

After 5 Years

£71,976

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£160,548

↗ 27%After 5 Years

Return On Investment

118%

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	£46,260	£46,954	£48,128	£49,331	£50,811	£241,483
Total Expenses	£30,233	£30,348	£30,508	£30,673	£30,863	£152,625
Profit Before Tax	£16,027	£16,606	£17,619	£18,658	£19,948	£88,859
Profit After Tax	£12,982	£13,451	£14,272	£15,113	£16,158	£71,976
Change In Property Value	£20,825	£21,554	£35,056	£40,346	£42,767	£160,548
Net Return	£33,807	£35,005	£49,328	£55,459	£58,924	£232,523
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	17%	18%	25%	28%	30%	118%

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