Flat
NE65
2 beds
1 bath
Church Street, Longframlington, Morpeth NE65
Initial Investment
£96,125First YearProfit From Rental Income
£20,985
↗ 22%After 5 Years
Change In Property Value
£38,728
↗ 20%After 5 Years
Return On Investment
62%
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 | £15,924 | £16,242 | £16,649 | £17,065 | £17,491 | £83,371 |
| Total Expenses | £11,329 | £11,407 | £11,490 | £11,576 | £11,661 | £57,464 |
| Profit Before Tax | £4,595 | £4,836 | £5,158 | £5,489 | £5,830 | £25,908 |
| Profit After Tax | £3,722 | £3,917 | £4,178 | £4,446 | £4,722 | £20,985 |
| Change In Property Value | £3,900 | £3,978 | £8,115 | £10,550 | £12,185 | £38,728 |
| Net Return | £7,622 | £7,895 | £12,293 | £14,996 | £16,907 | £59,713 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 8% | 8% | 13% | 16% | 18% | 62% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change