Flat NE6 2 beds 1 bath

Harbottle Court, Newcastle Upon Tyne NE6

North East, England · NE6

Initial Investment

First Year

£29,500First Year

Profit From Rental Income

After 5 Years

£5,776

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£25,634

↗ 27%After 5 Years

Return On Investment

106%

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	£7,752	£7,868	£8,065	£8,267	£8,515	£40,466
Total Expenses	£6,544	£6,602	£6,665	£6,729	£6,796	£33,336
Profit Before Tax	£1,208	£1,266	£1,400	£1,538	£1,719	£7,131
Profit After Tax	£978	£1,026	£1,134	£1,246	£1,392	£5,776
Change In Property Value	£3,325	£3,441	£5,597	£6,442	£6,828	£25,634
Net Return	£4,303	£4,467	£6,731	£7,688	£8,220	£31,410
Return From Rental Income (%)	3%	3%	4%	4%	5%	20%
Total Net Return (%)	15%	15%	23%	26%	28%	106%

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