Flat NE6 4 beds 1 bath

Greenhead Drive, Newcastle Upon Tyne NE6

North East, England · NE6

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£43,816

↗ 51%After 5 Years

Change In Property Value

After 5 Years

£75,552

↗ 27%After 5 Years

Return On Investment

138%

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	£26,880	£27,283	£27,965	£28,664	£29,524	£140,317
Total Expenses	£16,985	£17,099	£17,235	£17,375	£17,529	£86,223
Profit Before Tax	£9,895	£10,185	£10,730	£11,289	£11,995	£54,094
Profit After Tax	£8,015	£8,249	£8,691	£9,144	£9,716	£43,816
Change In Property Value	£9,800	£10,143	£16,497	£18,986	£20,126	£75,552
Net Return	£17,815	£18,392	£25,188	£28,131	£29,842	£119,368
Return From Rental Income (%)	9%	10%	10%	11%	11%	51%
Total Net Return (%)	21%	21%	29%	33%	34%	138%

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