Flat
NE6
2 beds
1 bath
Westbourne Avenue, Walkergate NE6
North East, England · NE6
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£15,864
↗ 29%After 5 Years
Change In Property Value
£48,569
↗ 27%After 5 Years
Return On Investment
117%
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 | £13,992 | £14,202 | £14,557 | £14,921 | £15,368 | £73,040 |
| Total Expenses | £10,541 | £10,608 | £10,686 | £10,766 | £10,854 | £53,455 |
| Profit Before Tax | £3,451 | £3,594 | £3,871 | £4,154 | £4,515 | £19,585 |
| Profit After Tax | £2,796 | £2,911 | £3,135 | £3,365 | £3,657 | £15,864 |
| Change In Property Value | £6,300 | £6,521 | £10,605 | £12,206 | £12,938 | £48,569 |
| Net Return | £9,096 | £9,432 | £13,740 | £15,571 | £16,595 | £64,433 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 17% | 17% | 25% | 28% | 30% | 117% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change