Terraced
NE3
3 beds
1 bath
Lambert Square, Newcastle Upon Tyne, Tyne And Wear NE3
North East, England · NE3
View property listing
Initial Investment
£48,100First YearProfit From Rental Income
£12,707
↗ 26%After 5 Years
Change In Property Value
£42,363
↗ 27%After 5 Years
Return On Investment
114%
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 | £10,524 | £10,682 | £10,949 | £11,223 | £11,559 | £54,937 |
| Total Expenses | £7,781 | £7,809 | £7,846 | £7,884 | £7,929 | £39,249 |
| Profit Before Tax | £2,743 | £2,873 | £3,103 | £3,338 | £3,631 | £15,687 |
| Profit After Tax | £2,222 | £2,327 | £2,513 | £2,704 | £2,941 | £12,707 |
| Change In Property Value | £5,495 | £5,687 | £9,250 | £10,646 | £11,285 | £42,363 |
| Net Return | £7,717 | £8,015 | £11,763 | £13,350 | £14,225 | £55,070 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 16% | 17% | 24% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change