Terraced
NE6
3 beds
1 bath
Tenth Avenue, Heaton, Newcastle Upon Tyne NE6
North East, England · NE6
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£24,418
↗ 24%After 5 Years
Change In Property Value
£86,345
↗ 27%After 5 Years
Return On Investment
110%
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 | £20,484 | £20,791 | £21,311 | £21,844 | £22,499 | £106,929 |
| Total Expenses | £15,244 | £15,287 | £15,349 | £15,414 | £15,490 | £76,784 |
| Profit Before Tax | £5,240 | £5,505 | £5,962 | £6,430 | £7,009 | £30,146 |
| Profit After Tax | £4,244 | £4,459 | £4,829 | £5,208 | £5,678 | £24,418 |
| Change In Property Value | £11,200 | £11,592 | £18,854 | £21,699 | £23,001 | £86,345 |
| Net Return | £15,444 | £16,051 | £23,683 | £26,907 | £28,678 | £110,763 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 15% | 16% | 24% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change