Terraced NE6 3 beds 2 baths

Orpington Avenue, Walker, Newcastle Upon Tyne NE6

North East, England · NE6

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£8,259

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£33,728

↗ 27%After 5 Years

Return On Investment

109%

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	£8,004	£8,124	£8,327	£8,535	£8,791	£41,782
Total Expenses	£6,260	£6,283	£6,314	£6,346	£6,382	£31,586
Profit Before Tax	£1,744	£1,841	£2,013	£2,189	£2,409	£10,196
Profit After Tax	£1,413	£1,491	£1,630	£1,773	£1,951	£8,259
Change In Property Value	£4,375	£4,528	£7,365	£8,476	£8,985	£33,728
Net Return	£5,788	£6,019	£8,995	£10,249	£10,936	£41,987
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	15%	16%	23%	27%	28%	109%

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