Flat NE6 3 beds 1 bath

Church Walk, Newcastle Upon Tyne NE6

North East, England · NE6

Initial Investment

First Year

£42,985First Year

Profit From Rental Income

After 5 Years

£3,668

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£37,762

↗ 27%After 5 Years

Return On Investment

96%

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	£9,096	£9,232	£9,463	£9,700	£9,991	£47,482
Total Expenses	£8,462	£8,522	£8,588	£8,655	£8,727	£42,954
Profit Before Tax	£634	£711	£875	£1,045	£1,264	£4,528
Profit After Tax	£513	£576	£709	£846	£1,024	£3,668
Change In Property Value	£4,898	£5,070	£8,245	£9,490	£10,059	£37,762
Net Return	£5,412	£5,645	£8,955	£10,336	£11,083	£41,430
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	13%	13%	21%	24%	26%	96%

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