Semi Detached NE3 4 beds 2 baths

Belsay Gardens, Fawdon, Newcastle Upon Tyne NE3

North East, England · NE3

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£31,251

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£91,742

↗ 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	£23,124	£23,471	£24,058	£24,659	£25,399	£120,710
Total Expenses	£16,302	£16,348	£16,418	£16,489	£16,573	£82,129
Profit Before Tax	£6,822	£7,123	£7,640	£8,170	£8,826	£38,581
Profit After Tax	£5,526	£5,769	£6,189	£6,618	£7,149	£31,251
Change In Property Value	£11,900	£12,317	£20,032	£23,055	£24,438	£91,742
Net Return	£17,426	£18,086	£26,220	£29,673	£31,587	£122,992
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	16%	17%	24%	28%	29%	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