Semi Detached NE5 3 beds 1 bath

Westacre Gardens, Newcastle Upon Tyne NE5

North East, England · NE5

Initial Investment

First Year

£49,900First Year

Profit From Rental Income

After 5 Years

£12,656

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£43,982

↗ 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	£10,764	£10,925	£11,199	£11,479	£11,823	£56,190
Total Expenses	£8,043	£8,071	£8,109	£8,148	£8,193	£40,565
Profit Before Tax	£2,721	£2,854	£3,089	£3,330	£3,630	£15,625
Profit After Tax	£2,204	£2,312	£2,502	£2,698	£2,940	£12,656
Change In Property Value	£5,705	£5,905	£9,604	£11,053	£11,716	£43,982
Net Return	£7,909	£8,217	£12,106	£13,750	£14,656	£56,638
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	16%	16%	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