Terraced
NE1
4 beds
2 baths
Tanners Court 9 Friars, Newcastle Upon Tyne, Tyne And Wear NE1
North East, England · NE1
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£58,145
↗ 65%After 5 Years
Change In Property Value
£78,250
↗ 27%After 5 Years
Return On Investment
152%
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 | £28,080 | £28,501 | £29,214 | £29,944 | £30,842 | £146,581 |
| Total Expenses | £14,814 | £14,867 | £14,949 | £15,033 | £15,134 | £74,798 |
| Profit Before Tax | £13,266 | £13,634 | £14,264 | £14,911 | £15,709 | £71,784 |
| Profit After Tax | £10,746 | £11,043 | £11,554 | £12,078 | £12,724 | £58,145 |
| Change In Property Value | £10,150 | £10,505 | £17,086 | £19,664 | £20,844 | £78,250 |
| Net Return | £20,896 | £21,549 | £28,640 | £31,742 | £33,568 | £136,395 |
| Return From Rental Income (%) | 12% | 12% | 13% | 13% | 14% | 65% |
| Total Net Return (%) | 23% | 24% | 32% | 35% | 37% | 152% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change