Terraced NE3 2 beds 1 bath

Huntingdon Close, Newcastle Upon Tyne NE3

North East, England · NE3

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£12,051

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£40,474

↗ 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	£10,056	£10,207	£10,462	£10,724	£11,045	£52,494
Total Expenses	£7,457	£7,483	£7,520	£7,557	£7,600	£37,616
Profit Before Tax	£2,599	£2,723	£2,942	£3,167	£3,446	£14,877
Profit After Tax	£2,105	£2,206	£2,383	£2,565	£2,791	£12,051
Change In Property Value	£5,250	£5,434	£8,838	£10,171	£10,782	£40,474
Net Return	£7,355	£7,640	£11,221	£12,736	£13,573	£52,525
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	16%	17%	24%	28%	30%	114%

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