Flat ST5 1 bed 1 bath

Baldwins Gate, Newcastle ST5

West Midlands, England · ST5

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£1,131

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£36,446

↗ 23%After 5 Years

Return On Investment

77%

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	£9,276	£9,415	£9,651	£9,892	£10,189	£48,422
Total Expenses	£9,276	£9,336	£9,402	£9,470	£9,542	£47,025
Profit Before Tax	£0	£80	£249	£422	£646	£1,397
Profit After Tax	£0	£64	£201	£342	£523	£1,131
Change In Property Value	£4,000	£4,100	£7,565	£9,662	£11,120	£36,446
Net Return	£4,000	£4,164	£7,766	£10,003	£11,643	£37,577
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	8%	8%	16%	20%	24%	77%

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