Flat NE6 2 beds 1 bath

Pottery Park, Newcastle Upon Tyne, Tyne And Wear NE6

North East, England · NE6

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£13,187

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£43,172

↗ 27%After 5 Years

Return On Investment

115%

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	£12,444	£12,631	£12,946	£13,270	£13,668	£64,959
Total Expenses	£9,592	£9,657	£9,732	£9,808	£9,890	£48,679
Profit Before Tax	£2,852	£2,974	£3,215	£3,462	£3,778	£16,280
Profit After Tax	£2,310	£2,409	£2,604	£2,804	£3,060	£13,187
Change In Property Value	£5,600	£5,796	£9,427	£10,849	£11,500	£43,172
Net Return	£7,910	£8,205	£12,031	£13,654	£14,560	£56,359
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	16%	17%	25%	28%	30%	115%

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