Semi Detached NE3 3 beds 2 baths

Kinross Drive, Newcastle Upon Tyne NE3

North East, England · NE3

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£8,032

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£40,474

↗ 27%After 5 Years

Return On Investment

105%

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	£9,000	£9,135	£9,363	£9,597	£9,885	£46,981
Total Expenses	£7,351	£7,376	£7,410	£7,444	£7,484	£37,065
Profit Before Tax	£1,649	£1,759	£1,954	£2,153	£2,402	£9,916
Profit After Tax	£1,335	£1,425	£1,582	£1,744	£1,945	£8,032
Change In Property Value	£5,250	£5,434	£8,838	£10,171	£10,782	£40,474
Net Return	£6,585	£6,858	£10,420	£11,915	£12,727	£48,506
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	14%	15%	23%	26%	28%	105%

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