Flat NE6 3 beds 1 bath

Sunnycrest Avenue, Walker, Newcastle Upon Tyne NE6

North East, England · NE6

Initial Investment

First Year

£45,985First Year

Profit From Rental Income

After 5 Years

£11,834

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£40,461

↗ 27%After 5 Years

Return On Investment

114%

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	£11,664	£11,839	£12,135	£12,438	£12,811	£60,888
Total Expenses	£9,116	£9,179	£9,252	£9,326	£9,406	£46,278
Profit Before Tax	£2,548	£2,660	£2,883	£3,112	£3,406	£14,609
Profit After Tax	£2,064	£2,154	£2,335	£2,521	£2,759	£11,834
Change In Property Value	£5,248	£5,432	£8,835	£10,168	£10,778	£40,461
Net Return	£7,312	£7,586	£11,170	£12,689	£13,536	£52,294
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	16%	16%	24%	28%	29%	114%

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