Flat
NE6
4 beds
2 baths
"The Devoke" at Hartford Street, Heaton, Newcastle Upon Tyne NE6
North East, England · NE6
View property listing
Initial Investment
£128,497First YearProfit From Rental Income
£45,634
↗ 36%After 5 Years
Change In Property Value
£107,930
↗ 27%After 5 Years
Return On Investment
120%
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 | £31,104 | £31,571 | £32,360 | £33,169 | £34,164 | £162,367 |
| Total Expenses | £20,980 | £21,073 | £21,195 | £21,320 | £21,462 | £106,029 |
| Profit Before Tax | £10,124 | £10,498 | £11,165 | £11,849 | £12,702 | £56,338 |
| Profit After Tax | £8,200 | £8,503 | £9,044 | £9,598 | £10,289 | £45,634 |
| Change In Property Value | £14,000 | £14,490 | £23,567 | £27,123 | £28,750 | £107,930 |
| Net Return | £22,200 | £22,993 | £32,610 | £36,721 | £39,039 | £153,564 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 36% |
| Total Net Return (%) | 17% | 18% | 25% | 29% | 30% | 120% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change