Flat
NE65
4 beds
2 baths
Netherton, Morpeth NE65
Initial Investment
£213,049First YearProfit From Rental Income
£59,805
↗ 28%After 5 Years
Change In Property Value
£74,476
↗ 20%After 5 Years
Return On Investment
63%
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 | £36,000 | £36,720 | £37,638 | £38,579 | £39,543 | £188,480 |
| Total Expenses | £22,578 | £22,744 | £22,924 | £23,108 | £23,292 | £114,647 |
| Profit Before Tax | £13,422 | £13,976 | £14,714 | £15,471 | £16,251 | £73,833 |
| Profit After Tax | £10,872 | £11,320 | £11,918 | £12,531 | £13,163 | £59,805 |
| Change In Property Value | £7,500 | £7,650 | £15,606 | £20,288 | £23,432 | £74,476 |
| Net Return | £18,372 | £18,970 | £27,524 | £32,819 | £36,596 | £134,281 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 9% | 9% | 13% | 15% | 17% | 63% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change